| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 14.00K | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 1.01M | 687.90K | 632.50K | 1.57M | 1.22M | |
| Marketable Securities | | | N/A | 14.00K | 60.00K | 12.10K | 10.20K | |
| Receivables | | | 13.57M | 12.01M | 7.07M | 6.77M | 1.69M | |
| Inventories | | | 2.15M | 1.72M | 3.73M | 3.47M | 1.86M | |
| Other Current Assets | | | 3.77M | 1.63M | 331.80K | 770.30K | 258.00K | |
| Total Current Assets | | | 20.51M | 16.06M | 11.82M | 12.59M | 5.05M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | N/A | 0.00 | 135.90K | |
| Goodwill | | | N/A | N/A | N/A | N/A | 0.00 | |
| Intangibles | | | 183.30K | 283.30K | 416.70K | 0.00 | 7.60K | |
| Total Non-Current Assets | | | 183.40K | 283.30K | 416.60K | 0.00 | 143.50K | |
| |
| TOTAL ASSETS | | | 20.69M | 16.34M | 12.24M | 12.59M | 5.19M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 7.73M | 2.09M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 4.00M | 0.00 | 7.52M | 5.47M | |
| Accrued Expenses | | | 586.40K | 143.90K | 348.00K | 1.35M | 424.50K | |
| Accounts Payable | | | 2.42M | 4.35M | 10.51M | 5.72M | 4.16M | |
| Other Current Liabilities | | | 822.10K | 968.00K | 1.07M | 153.50K | 98.40K | |
| Total Current Liabilities | | | 3.83M | 17.18M | 14.02M | 14.74M | 10.15M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 25.11M | 15.79M | 25.52M | 1.23M | 246.90K | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | 300.80K | N/A | |
| Total Non-Current Liabilities | | | 25.11M | 15.79M | 25.52M | 1.53M | 246.90K | |
| |
| TOTAL LIABILITIES | | | 28.94M | 32.97M | 39.55M | 16.27M | 10.39M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -41.63M | -44.10M | -46.22M | -22.82M | -24.23M | |
| Additional Paid In Capital | | | 33.54M | 27.64M | 19.15M | 19.15M | 19.02M | |
| Common Shares | | | 100.00 | 100.00 | 100.00 | 900.00 | 900.00 | |
| Treasury Stock | | | -127.50K | -127.50K | -127.50K | N/A | N/A | |
| Other Shareholders' Equity | | | -35.90K | -47.80K | -102.50K | -9.50K | 11.40K | |
| Shares Outstanding | | | 11.25M | 8.54M | 7.37M | 7.55M | 7.55M | |
| Tangible Book Value per Share | | | -0.75 | -1.98 | -3.76 | -0.49 | -0.69 | |
| Total Shareholders' Equity | | | -8.25M | -16.63M | -27.31M | -3.68M | -5.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 20.69M | 16.34M | 12.24M | 12.59M | 5.19M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -3.04 | -1.41 | -1.01 | -0.33 | -0.05 | |
| Current Ratio | | | 5.35 | 0.93 | 0.84 | 0.85 | 0.50 | |
| Return On Assets (ROA) | | | 12.47% | 13.00% | 51.79% | 11.21% | -177.39% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 29.10% | 66.57% | 2735.44% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 30.94% | 74.13% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 31.30% | 77.69% | N/A | N/A | N/A | |