| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.18M | 2.00M | 4.18M | 7.28M | 7.16M | |
| Receivables | | | 1.15M | 949.00K | 1.87M | 730.00K | 1.38M | |
| Inventories | | | 1.25M | 1.41M | 3.33M | 5.37M | 5.88M | |
| Other Current Assets | | | 780.00K | 825.00K | 1.51M | 1.58M | 880.00K | |
| Total Current Assets | | | 4.35M | 5.18M | 10.88M | 14.96M | 15.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.48M | 5.80M | 5.18M | 1.83M | 2.15M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | 10.00K | |
| Goodwill | | | N/A | 0.00 | 780.00K | 780.00K | 780.00K | |
| Intangibles | | | N/A | 0.00 | 1.29M | 1.32M | 1.36M | |
| Other Non-Current Assets | | | 256.00K | 256.00K | 1.26M | 1.76M | 1.26M | |
| Total Non-Current Assets | | | 5.74M | 6.05M | 8.51M | 5.69M | 5.56M | |
| |
| TOTAL ASSETS | | | 10.09M | 11.23M | 19.39M | 20.65M | 20.86M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 4.21M | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 7.66M | 6.74M | 810.00K | 450.00K | |
| Accrued Expenses | | | 1.46M | 1.74M | 2.32M | 2.79M | 2.43M | |
| Accounts Payable | | | 988.00K | 948.00K | 820.00K | 1.28M | 1.37M | |
| Other Current Liabilities | | | 1.65M | 1.42M | 1.63M | 1.47M | 1.90M | |
| Total Current Liabilities | | | 8.30M | 11.76M | 11.51M | 6.35M | 6.14M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 9.25M | 6.63M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 2.87M | 3.05M | 4.55M | 1.66M | 2.22M | |
| Total Non-Current Liabilities | | | 808.00K | 1.14M | 3.58M | 10.47M | 8.92M | |
| |
| TOTAL LIABILITIES | | | 9.11M | 12.90M | 15.09M | 16.82M | 15.06M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -286.02M | -284.17M | -266.19M | -264.66M | -253.28M | |
| Additional Paid In Capital | | | 286.88M | 282.38M | 270.38M | 268.45M | 259.06M | |
| Minority Interest | | | -2.06M | -1.92M | -970.00K | -430.00K | 70.00K | |
| Common Shares | | | 8.00K | 4.00K | 0.00 | 10.00K | 10.00K | |
| Other Shareholders' Equity | | | 114.00K | 114.00K | 110.00K | 30.00K | 20.00K | |
| Shares Outstanding | | | 7.95M | 3.62M | 1.04M | 260.00K | 200.00K | |
| Tangible Book Value per Share | | | 0.12 | -0.46 | 2.14 | 6.65 | 18.30 | |
| Total Shareholders' Equity | | | 975.00K | -1.67M | 4.30M | 3.83M | 5.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.09M | 11.23M | 19.39M | 20.65M | 20.86M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | 2.42 | 1.14 | |
| Current Ratio | | | 0.52 | 0.44 | 0.95 | 2.36 | 2.49 | |
| Return On Assets (ROA) | | | -146.23% | -160.03% | -58.12% | -55.11% | -78.38% | |
| Return On Equity (ROE) | | | -1512.82% | N/A | -262.09% | -297.13% | -281.90% | |