| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.02M | 375.90K | 17.00K | 583.00K | 13.02M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 297.10K | 108.00K | 194.00K | 1.32M | 2.96M | |
| Inventories | | | 980.90K | 471.50K | 157.00K | 466.00K | 1.27M | |
| Other Current Assets | | | 104.10K | 204.60K | 4.97M | 5.14M | 656.00K | |
| Total Current Assets | | | 4.40M | 1.16M | 5.34M | 7.51M | 17.91M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 9.39M | 3.97M | 7.57M | 10.03M | 8.05M | |
| Investments And Advances | | | 220.00K | 738.10K | 3.64M | 4.30M | 3.80M | |
| Goodwill | | | 39.24M | N/A | 0.00 | 1.31M | 1.31M | |
| Intangibles | | | 844.60K | 208.10K | 628.00K | 2.48M | 3.02M | |
| Other Non-Current Assets | | | N/A | N/A | 31.00K | 71.00K | 112.00K | |
| Total Non-Current Assets | | | 49.70M | 4.91M | 11.87M | 19.05M | 17.01M | |
| |
| TOTAL ASSETS | | | 54.11M | 6.07M | 17.21M | 26.56M | 34.92M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 2.65M | 1.97M | |
| Current Portion Of LT Debt. | | | 7.06M | 2.17M | 9.18M | 807.00K | 19.00K | |
| Accrued Expenses | | | N/A | 2.50M | 2.51M | 419.00K | 318.00K | |
| Accounts Payable | | | 13.03M | 6.83M | 7.49M | 4.01M | 7.57M | |
| Other Current Liabilities | | | 3.95M | 2.31M | 1.37M | 443.00K | 1.71M | |
| Total Current Liabilities | | | 24.04M | 13.81M | 20.55M | 8.33M | 11.59M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.13M | 4.72M | 2.59M | 1.67M | 762.00K | |
| Other Non-Current Liabilities | | | N/A | N/A | 405.00K | 2.12M | 860.00K | |
| Total Non-Current Liabilities | | | 5.13M | 4.72M | 4.12M | 3.41M | 2.99M | |
| |
| TOTAL LIABILITIES | | | 29.17M | 18.53M | 24.67M | 11.73M | 14.57M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -111.17M | -98.53M | -75.93M | -41.43M | -33.11M | |
| Additional Paid In Capital | | | 128.90M | 86.10M | 68.56M | 56.17M | 53.34M | |
| Minority Interest | | | N/A | N/A | 1.12M | -383.00K | 1.36M | |
| Common Shares | | | 7.30M | 60.40K | 9.00K | 126.00K | 120.00K | |
| Treasury Stock | | | -92.40K | -92.40K | -92.00K | -50.00K | N/A | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 763.40K | 94.30K | 13.70K | 9.80K | 9.40K | |
| Tangible Book Value per Share | | | -24.97 | -134.30 | -589.43 | 1.12K | 1.71K | |
| Total Shareholders' Equity | | | 24.94M | -12.46M | -7.46M | 14.82M | 20.35M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 54.11M | 6.07M | 17.21M | 26.56M | 34.92M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.21 | -0.38 | -0.35 | 0.29 | 0.13 | |
| Current Ratio | | | 0.18 | 0.08 | 0.26 | 0.90 | 1.55 | |
| Return On Assets (ROA) | | | -43.85% | -372.25% | -152.71% | -31.33% | -31.02% | |
| Return On Equity (ROE) | | | -95.15% | N/A | N/A | -56.13% | -53.23% | |