| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.51M | 11.79M | 14.62M | 7.04M | 6.28M | |
| Receivables | | | 4.29M | 3.00M | 9.54M | 9.23M | 3.25M | |
| Inventories | | | 1.92M | 1.78M | 9.05M | 11.19M | 4.36M | |
| Other Current Assets | | | 503.50K | 1.30M | 161.90K | 110.00K | 0.00 | |
| Total Current Assets | | | 9.23M | 17.87M | 33.37M | 27.56M | 13.89M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 808.30K | 1.16M | 1.29M | 1.46M | 690.00K | |
| Investments And Advances | | | N/A | N/A | 464.40K | 350.00K | 440.00K | |
| Goodwill | | | 3.30M | 3.30M | 1.67M | 1.67M | 870.00K | |
| Intangibles | | | 982.60K | 1.47M | 2.13M | 2.78M | 3.43M | |
| Other Non-Current Assets | | | N/A | N/A | 2.83M | N/A | 0.00 | |
| Total Non-Current Assets | | | 5.27M | 6.11M | 8.56M | 6.44M | 5.61M | |
| |
| TOTAL ASSETS | | | 14.49M | 23.98M | 41.93M | 34.00M | 19.50M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 4.58M | 2.65M | 1.68M | |
| Current Portion Of LT Debt. | | | 8.91M | 1.69M | N/A | N/A | N/A | |
| Accrued Expenses | | | 227.00K | 248.10K | 43.10K | 40.00K | 50.00K | |
| Accounts Payable | | | 8.54M | 4.12M | 7.49M | 7.51M | 7.99M | |
| Other Current Liabilities | | | N/A | N/A | 590.00K | 13.26M | 280.00K | |
| Total Current Liabilities | | | 17.67M | 6.06M | 12.71M | 23.46M | 10.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.09M | 2.34M | 460.50K | 5.02M | 5.51M | |
| Other Non-Current Liabilities | | | 157.20K | 319.20K | 356.30K | 400.00K | 440.00K | |
| Total Non-Current Liabilities | | | 3.19M | 2.60M | 971.10K | 5.55M | 5.95M | |
| |
| TOTAL LIABILITIES | | | 20.86M | 8.66M | 13.68M | 29.01M | 15.95M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -83.12M | -60.92M | -15.19M | -35.80M | -35.12M | |
| Additional Paid In Capital | | | 78.36M | 76.84M | 43.42M | 40.78M | 38.66M | |
| Minority Interest | | | -55.00K | -54.30K | 154.20K | 130.00K | N/A | |
| Common Shares | | | 20.80K | 20.40K | 14.40K | 10.00K | 10.00K | |
| Treasury Stock | | | -1.63M | -632.00K | N/A | N/A | N/A | |
| Shares Outstanding | | | 20.07M | 20.07M | 14.40M | 14.12M | 12.06M | |
| Tangible Book Value per Share | | | -0.53 | 0.53 | 1.70 | 0.04 | -0.06 | |
| Total Shareholders' Equity | | | -6.37M | 15.32M | 28.25M | 4.99M | 3.55M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 14.49M | 23.98M | 41.93M | 34.00M | 19.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.48 | 0.15 | 0.18 | 1.54 | 2.03 | |
| Current Ratio | | | 0.52 | 2.95 | 2.63 | 1.17 | 1.39 | |
| Return On Assets (ROA) | | | -289.89% | -190.73% | 49.18% | -2.06% | -69.23% | |
| Return On Equity (ROE) | | | N/A | -298.57% | 72.99% | -14.03% | -380.28% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 44.09% | 4.19% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 77.69% | 8.99% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 96.84% | 32.53% | N/A | |