| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | -27.30K | 413.60K | 762.50K | 263.50K | 114.30K | |
| Receivables | | | 3.20M | 7.22M | 2.41M | 2.64M | 2.05M | |
| Inventories | | | 8.26M | 6.27M | 4.98M | 5.16M | 3.44M | |
| Other Current Assets | | | 4.48M | 1.78M | 1.41M | 5.04M | 858.50K | |
| Total Current Assets | | | 15.91M | 15.68M | 9.57M | 13.10M | 6.46M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.31M | 3.38M | 3.71M | 3.96M | 4.10M | |
| Goodwill | | | N/A | 3.09M | 3.09M | 3.09M | 3.09M | |
| Intangibles | | | 4.57M | 1.28M | 1.06M | 4.34M | 1.08M | |
| Other Non-Current Assets | | | 3.54M | 3.54M | 3.52M | 3.19M | 3.70M | |
| Total Non-Current Assets | | | 11.42M | 11.29M | 11.39M | 11.49M | 11.97M | |
| |
| TOTAL ASSETS | | | 27.33M | 26.98M | 20.95M | 24.60M | 18.43M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 923.70K | 928.10K | 909.30K | 767.70K | 1.03M | |
| Accounts Payable | | | 8.02M | 10.02M | 7.72M | 8.89M | 7.00M | |
| Other Current Liabilities | | | 6.01M | 4.45M | 1.27M | 4.77M | 73.60K | |
| Total Current Liabilities | | | 14.95M | 15.40M | 9.90M | 14.43M | 8.11M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.83M | 7.12M | 6.70M | 6.52M | 6.70M | |
| Deferred Taxes/Income | | | 7.90K | 7.60K | 7.90K | 13.10K | 2.90K | |
| Other Non-Current Liabilities | | | 1.68M | 1.68M | 1.64M | 1.42M | 2.64M | |
| Total Non-Current Liabilities | | | 9.54M | 8.82M | 8.37M | 7.97M | 9.36M | |
| |
| TOTAL LIABILITIES | | | 24.49M | 24.22M | 18.27M | 22.40M | 17.47M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.52M | -3.65M | -3.67M | -4.22M | -5.43M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Minority Interest | | | 17.40K | 17.50K | 17.70K | 17.90K | 17.50K | |
| Common Shares | | | 6.93M | 6.93M | 6.93M | 6.93M | 6.93M | |
| Other Shareholders' Equity | | | -563.50K | -524.40K | -582.50K | -513.30K | -531.90K | |
| Shares Outstanding | | | 6.93M | 6.93M | 6.93M | 6.93M | 6.93M | |
| Tangible Book Value per Share | | | -0.25 | -0.23 | -0.21 | -0.31 | -0.46 | |
| Total Shareholders' Equity | | | 2.85M | 2.75M | 2.68M | 2.20M | 966.60K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 27.33M | 26.98M | 20.95M | 24.60M | 18.43M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.75 | 2.59 | 2.50 | 2.96 | 6.93 | |
| Current Ratio | | | 1.06 | 1.02 | 0.97 | 0.91 | 0.80 | |
| Return On Assets (ROA) | | | -1.16% | 0.58% | 3.02% | 1.81% | -1.15% | |
| Return On Equity (ROE) | | | -11.14% | 5.68% | 23.58% | 20.21% | -21.99% | |
| Return On Invested Capital (ROIC) | | | 2.82% | 6.93% | 6.36% | 9.18% | 3.88% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.81% | 7.19% | 6.83% | 9.43% | 3.92% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.45% | 11.81% | 11.45% | 37.73% | 6.63% | |