| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.00M | 658.60K | 772.30K | 5.94M | 35.20K | |
| Receivables | | | 3.02M | 4.12M | 2.53M | 2.68M | 93.30K | |
| Inventories | | | 1.82M | 2.30M | 3.52M | 885.20K | 136.00K | |
| Other Current Assets | | | 581.40K | 330.50K | 920.00K | 1.45M | 309.60K | |
| Total Current Assets | | | 8.41M | 7.41M | 7.75M | 10.96M | 574.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 487.40K | 588.40K | 480.80K | 664.00K | 367.50K | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 697.90K | 481.70K | 69.90K | 597.10K | 0.00 | |
| Total Non-Current Assets | | | 1.19M | 1.08M | 558.70K | 1.26M | 375.40K | |
| |
| TOTAL ASSETS | | | 9.60M | 8.49M | 8.31M | 12.22M | 949.40K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 132.60K | 5.19M | 87.20K | 6.19M | 110.50K | |
| Accrued Expenses | | | N/A | 649.80K | 153.90K | 168.30K | 1.29M | |
| Accounts Payable | | | 1.66M | 905.00K | 1.12M | 1.36M | 3.20M | |
| Other Current Liabilities | | | 216.30K | 687.80K | 729.50K | 863.40K | 791.30K | |
| Total Current Liabilities | | | 2.01M | 7.44M | 2.09M | 8.58M | 5.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 2.84M | 5.64M | 87.20K | 9.83M | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 0.00 | 2.84M | 5.64M | 87.20K | 9.83M | |
| |
| TOTAL LIABILITIES | | | 2.01M | 10.28M | 7.73M | 8.67M | 15.23M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -180.87M | -182.13M | -175.91M | -169.11M | -165.60M | |
| Common Shares | | | 179.47M | 171.93M | 168.99M | 167.67M | 145.18M | |
| Other Shareholders' Equity | | | 9.00M | 8.41M | 7.50M | 4.99M | 6.15M | |
| Shares Outstanding | | | 142.44M | 40.30M | 33.69M | 33.07M | 11.85M | |
| Tangible Book Value per Share | | | 0.05 | -0.06 | 0.02 | 0.09 | -1.20 | |
| Total Shareholders' Equity | | | 7.59M | -1.79M | 578.90K | 3.55M | -14.28M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.60M | 8.49M | 8.31M | 12.22M | 949.40K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | -1.59 | 9.74 | 0.02 | -0.69 | |
| Current Ratio | | | 4.19 | 1.00 | 3.71 | 1.28 | 0.11 | |
| Return On Assets (ROA) | | | -191.17% | -96.35% | -84.76% | -47.34% | -648.58% | |
| Return On Equity (ROE) | | | -241.65% | N/A | -1216.34% | -162.75% | N/A | |