| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 390.00K | 800.00K | |
| Cash Equivalents | | | 1.08M | 299.00K | N/A | 400.00K | 750.00K | |
| Receivables | | | 978.00K | 2.13M | 4.33M | 400.00K | 300.00K | |
| Inventories | | | 5.35M | 5.93M | 5.18M | 0.00 | 0.00 | |
| Other Current Assets | | | 1.80M | 43.40K | 130.90K | 100.00K | 100.00K | |
| Total Current Assets | | | 9.21M | 8.40M | 11.13M | 900.00K | 1.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.72M | 3.17M | 2.57M | 300.00K | 0.00 | |
| Investments And Advances | | | 56.00K | 1.20K | 1.00K | 1.90M | N/A | |
| Intangibles | | | 161.00K | 180.00K | 583.00K | 0.00 | 0.00 | |
| Other Non-Current Assets | | | 1.00K | 1.00K | 1.00K | N/A | 0.00 | |
| Total Non-Current Assets | | | 2.94M | 3.42M | 3.22M | 2.10M | 100.00K | |
| |
| TOTAL ASSETS | | | 12.15M | 11.81M | 14.36M | 3.00M | 1.20M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 9.10M | 8.86M | 9.03M | 0.00 | N/A | |
| Accrued Expenses | | | N/A | 12.90K | 4.70K | 10.00K | 0.00 | |
| Accounts Payable | | | 1.50M | 1.20M | 862.00K | 200.00K | 200.00K | |
| Other Current Liabilities | | | 3.98M | 4.27M | 4.54M | 1.30M | 100.00K | |
| Total Current Liabilities | | | 14.58M | 14.34M | 14.43M | 1.50M | 300.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.51M | 2.54M | 1.99M | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 23.00K | 36.00K | 164.00K | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.00K | 0.00 | N/A | 0.00 | 900.00K | |
| Total Non-Current Liabilities | | | 2.54M | 2.58M | 2.15M | 0.00 | 900.00K | |
| |
| TOTAL LIABILITIES | | | 17.11M | 16.92M | 16.58M | 1.50M | 1.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -25.29M | -24.42M | -21.54M | -4.70M | -4.70M | |
| Additional Paid In Capital | | | 14.09M | 13.09M | 13.09M | 350.00K | 300.00K | |
| Minority Interest | | | N/A | N/A | N/A | 0.00 | N/A | |
| Common Shares | | | 6.24M | 6.23M | 6.23M | 6.20M | 4.40M | |
| Other Shareholders' Equity | | | N/A | 1.00K | 1.00K | N/A | 0.00 | |
| Shares Outstanding | | | 6.23M | 6.23M | 6.23M | 6.20M | 4.40M | |
| Tangible Book Value per Share | | | -0.82 | -0.85 | -0.45 | 0.26 | 0.00 | |
| Total Shareholders' Equity | | | -4.97M | -5.10M | -2.22M | 1.60M | 0.00 | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.15M | 11.81M | 14.36M | 3.00M | 1.20M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.51 | -0.50 | -0.89 | N/A | N/A | |
| Current Ratio | | | 0.63 | 0.59 | 0.77 | 0.60 | 3.67 | |
| Return On Assets (ROA) | | | -18.11% | -24.37% | -115.89% | -10.00% | 66.67% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -18.75% | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 70.40% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 422.40% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 422.40% | |