| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 596.00K | 877.00K | 500.00K | |
| Cash Equivalents | | | 8.06M | 10.88M | 3.30M | 9.66M | 10.71M | |
| Marketable Securities | | | N/A | 0.00 | 9.16M | 127.76M | N/A | |
| Receivables | | | 2.19M | 1.40M | 2.40M | 1.74M | 1.50M | |
| Inventories | | | 2.70M | 2.35M | 2.12M | 2.12M | 1.86M | |
| Other Current Assets | | | 8.04M | 162.40K | 20.00K | 315.00K | 38.00K | |
| Total Current Assets | | | 20.99M | 14.79M | 9.78M | 128.95M | 538.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 666.40K | 778.10K | 1.21M | 898.40K | 347.00K | |
| Intangibles | | | 2.67M | 1.54M | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 31.00K | 31.00K | 1.91M | N/A | N/A | |
| Total Non-Current Assets | | | 3.37M | 2.35M | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL ASSETS | | | 24.36M | 17.14M | 9.78M | 128.95M | 538.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 802.70K | 802.70K | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 6.41M | 2.95M | 1.86M | 500.00K | 1.06M | |
| Accrued Expenses | | | 2.53M | 1.96M | 873.00K | 37.00K | 41.00K | |
| Accounts Payable | | | 3.21M | 2.82M | 2.06M | 1.46M | 677.30K | |
| Other Current Liabilities | | | 5.21M | 7.24M | 58.00K | 0.00 | 0.00 | |
| Total Current Liabilities | | | 18.17M | 15.78M | 2.79M | 537.00K | 41.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 628.20K | 4.70M | 0.00 | 0.00 | 500.00K | |
| Other Non-Current Liabilities | | | 1.25M | 1.31M | 4.43M | 4.43M | 6.00K | |
| Total Non-Current Liabilities | | | 1.88M | 6.01M | 4.43M | 4.43M | 506.00K | |
| |
| TOTAL LIABILITIES | | | 20.04M | 21.78M | 7.22M | 4.96M | 547.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -27.15M | -21.16M | -6.44M | -3.78M | -59.00K | |
| Additional Paid In Capital | | | 33.50M | 18.55M | 0.00 | 0.00 | 50.00K | |
| Common Shares | | | 100.00 | 2.80K | 8.99M | 127.77M | 0.00 | |
| Treasury Stock | | | -2.04M | -2.04M | -2.04M | -2.04M | -2.04M | |
| Other Shareholders' Equity | | | N/A | N/A | -1.70K | N/A | N/A | |
| Shares Outstanding | | | 1.01M | 2.24M | 4.61M | 16.43M | 14.31M | |
| Tangible Book Value per Share | | | 1.63 | -2.76 | 0.55 | 7.55 | -0.00 | |
| Total Shareholders' Equity | | | 4.31M | -4.64M | 2.55M | 123.99M | -9.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 24.36M | 17.14M | 9.78M | 128.95M | 538.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.33 | -1.19 | N/A | N/A | -55.56 | |
| Current Ratio | | | 1.16 | 0.94 | 3.50 | 240.14 | 13.12 | |
| Return On Assets (ROA) | | | -48.92% | -51.31% | -4.09% | -0.32% | -11.04% | |
| Return On Equity (ROE) | | | -276.24% | N/A | -15.67% | -0.33% | N/A | |