| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 533.60K | 1.39M | 617.70K | 1.63M | 520.00K | |
| Cash Equivalents | | | 38.00K | 45.40K | 7.30K | 0.00 | 0.00 | |
| Marketable Securities | | | N/A | 16.00K | 31.25K | N/A | N/A | |
| Receivables | | | 3.08M | 4.10M | 3.14M | 1.61M | 960.00K | |
| Inventories | | | 1.68M | 2.10M | 1.92M | 1.90M | 1.53M | |
| Other Current Assets | | | 102.80K | 55.70K | 75.50K | 30.00K | 80.00K | |
| Total Current Assets | | | 5.43M | 7.69M | 5.76M | 5.17M | 3.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 948.70K | 1.11M | 883.70K | 330.00K | 150.00K | |
| Investments And Advances | | | N/A | N/A | 23.70K | N/A | N/A | |
| Intangibles | | | 5.34M | 5.80M | 6.15M | 4.25M | 3.96M | |
| Other Non-Current Assets | | | 0.00 | -1.00K | N/A | N/A | 0.00 | |
| Total Non-Current Assets | | | 6.29M | 6.91M | 7.04M | 4.59M | 4.11M | |
| |
| TOTAL ASSETS | | | 11.72M | 14.60M | 12.80M | 9.76M | 7.21M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.35M | 4.03M | 4.29M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 411.90K | 433.40K | 521.00K | 4.25M | 210.00K | |
| Accrued Expenses | | | 46.50K | 47.40K | 59.80K | 50.00K | 30.00K | |
| Accounts Payable | | | 1.03M | 2.20M | 1.13M | 610.00K | 1.10M | |
| Other Current Liabilities | | | 626.70K | 544.10K | 716.70K | 590.00K | 430.00K | |
| Total Current Liabilities | | | 3.47M | 7.26M | 6.72M | 5.49M | 1.77M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.07M | 1.87M | 1.48M | 1.17M | 1.57M | |
| Deferred Taxes/Income | | | 350.40K | 361.00K | 382.20K | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.83M | 1.85M | 1.16M | 840.00K | 670.00K | |
| Total Non-Current Liabilities | | | 6.25M | 4.08M | 3.02M | 2.02M | 2.24M | |
| |
| TOTAL LIABILITIES | | | 9.72M | 11.34M | 9.74M | 7.51M | 4.01M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 282.10K | 1.54M | 1.40M | -950.00K | -220.00K | |
| Additional Paid In Capital | | | 466.70K | 466.70K | 466.10K | 450.00K | 440.00K | |
| Common Shares | | | 248.10K | 248.10K | 168.30K | 140.00K | 140.00K | |
| Other Shareholders' Equity | | | 13.30K | 16.20K | 31.30K | 2.61M | 2.85M | |
| Shares Outstanding | | | 19.32M | 18.91M | 16.83M | 13.79M | 13.77M | |
| Tangible Book Value per Share | | | -0.17 | -0.13 | -0.18 | -0.14 | -0.06 | |
| Total Shareholders' Equity | | | 2.00M | 3.26M | 3.06M | 2.25M | 3.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.72M | 14.60M | 12.80M | 9.76M | 7.21M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.71 | 1.81 | 1.89 | 0.52 | 0.49 | |
| Current Ratio | | | 1.57 | 1.06 | 0.86 | 0.94 | 1.75 | |
| Return On Assets (ROA) | | | -13.32% | -5.61% | -11.31% | -9.84% | -3.33% | |
| Return On Equity (ROE) | | | -78.11% | -25.10% | -47.37% | -42.67% | -7.50% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |