| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 490.00K | 664.90K | 2.34M | 3.87M | 5.32M | |
| Receivables | | | 620.00K | 1.88M | 2.59M | 2.94M | 2.20M | |
| Inventories | | | 3.36M | 3.58M | 4.63M | 4.50M | 4.74M | |
| Other Current Assets | | | 556.10K | 368.90K | 400.60K | 840.00K | 630.00K | |
| Total Current Assets | | | 5.03M | 6.49M | 9.96M | 12.13M | 12.89M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.02M | 1.27M | 1.52M | 1.86M | 2.07M | |
| Intangibles | | | 1.36M | 1.25M | 1.12M | 1.03M | 970.00K | |
| Other Non-Current Assets | | | 634.90K | 675.40K | 550.70K | 480.00K | 340.00K | |
| Total Non-Current Assets | | | 3.01M | 3.20M | 3.40M | 3.37M | 3.38M | |
| |
| TOTAL ASSETS | | | 8.05M | 9.69M | 13.36M | 15.50M | 16.27M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 968.60K | 584.80K | 791.20K | 830.00K | 760.00K | |
| Accounts Payable | | | 1.26M | 1.92M | 1.27M | 1.76M | 1.05M | |
| Other Current Liabilities | | | 309.80K | 211.70K | 0.00 | 700.00K | 10.00K | |
| Total Current Liabilities | | | 2.54M | 2.72M | 2.06M | 3.29M | 1.82M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.89M | 2.36M | 2.30M | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 407.80K | 513.40K | 642.50K | 760.00K | 860.00K | |
| Total Non-Current Liabilities | | | 3.30M | 2.87M | 2.94M | 760.00K | 860.00K | |
| |
| TOTAL LIABILITIES | | | 5.84M | 5.59M | 5.00M | 4.05M | 2.68M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -56.25M | -54.30M | -49.83M | -46.42M | -43.54M | |
| Additional Paid In Capital | | | 58.25M | 58.20M | 57.99M | 57.67M | 56.94M | |
| Common Shares | | | 201.40K | 200.80K | 199.90K | 200.00K | 200.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | 0.00 | |
| Shares Outstanding | | | 20.08M | 20.02M | 19.92M | 19.76M | 19.68M | |
| Tangible Book Value per Share | | | 0.04 | 0.14 | 0.36 | 0.53 | 0.64 | |
| Total Shareholders' Equity | | | 2.21M | 4.10M | 8.36M | 11.45M | 13.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.05M | 9.69M | 13.36M | 15.50M | 16.27M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.31 | 0.58 | 0.27 | N/A | N/A | |
| Current Ratio | | | 1.98 | 2.39 | 4.84 | 3.69 | 7.08 | |
| Return On Assets (ROA) | | | -64.62% | -46.18% | -25.47% | -18.58% | -27.29% | |
| Return On Equity (ROE) | | | -235.63% | -109.22% | -40.71% | -25.15% | -32.65% | |
| 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 | |