| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 51.00K | 21.00K | 199.00K | 1.06M | 2.60M | |
| Receivables | | | 90.00K | 19.00K | 1.59M | 2.87M | 5.06M | |
| Inventories | | | 40.00K | 163.00K | 1.66M | 2.25M | 1.96M | |
| Other Current Assets | | | 151.00K | 162.00K | 247.00K | 710.00K | 70.00K | |
| Total Current Assets | | | 332.00K | 365.00K | 3.70M | 6.89M | 9.69M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | 0.00 | 333.00K | 410.00K | 360.00K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | N/A | 0.00 | 129.00K | 920.00K | 920.00K | |
| Intangibles | | | N/A | 0.00 | 175.00K | 810.00K | 960.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 90.00K | 40.00K | |
| Total Non-Current Assets | | | 0.00 | 0.00 | 747.00K | 2.34M | 2.40M | |
| |
| TOTAL ASSETS | | | 332.00K | 365.00K | 4.45M | 9.23M | 12.09M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.36M | 1.05M | 1.89M | 1.76M | 900.00K | |
| Accounts Payable | | | 2.14M | 2.06M | 2.20M | 2.67M | 4.34M | |
| Other Current Liabilities | | | 1.19M | 996.00K | 456.00K | 320.00K | 840.00K | |
| Total Current Liabilities | | | 4.68M | 4.11M | 4.55M | 4.76M | 6.08M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 861.00K | 861.00K | 448.00K | 660.00K | 520.00K | |
| Other Non-Current Liabilities | | | 0.00 | 700.00K | 1.07M | 2.04M | 6.26M | |
| Total Non-Current Liabilities | | | 591.00K | 1.29M | 1.19M | 2.76M | 6.84M | |
| |
| TOTAL LIABILITIES | | | 5.27M | 5.39M | 5.74M | 7.52M | 12.92M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -12.48M | -12.57M | -8.84M | -5.60M | -7.61M | |
| Additional Paid In Capital | | | 7.54M | 7.54M | 7.54M | 7.31M | 6.78M | |
| Minority Interest | | | -270.00K | -275.00K | -330.00K | 70.00K | 60.00K | |
| Common Shares | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 14.88M | 14.88M | 14.88M | 14.60M | 14.36M | |
| Tangible Book Value per Share | | | -0.33 | -0.34 | -0.11 | -0.00 | -0.19 | |
| Total Shareholders' Equity | | | -4.94M | -5.03M | -1.29M | 1.71M | -830.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 332.00K | 365.00K | 4.45M | 9.23M | 12.09M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.17 | -0.17 | -0.35 | 0.39 | -0.63 | |
| Current Ratio | | | 0.07 | 0.09 | 0.81 | 1.45 | 1.59 | |
| Return On Assets (ROA) | | | -618.07% | -1014.79% | -72.54% | 22.43% | -44.75% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | 121.05% | N/A | |