| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 387.00K | 220.00K | 921.00K | 150.00K | 70.00K | |
| Receivables | | | 2.69M | 5.40M | 3.98M | 1.62M | 3.44M | |
| Inventories | | | 8.68M | 8.49M | 7.79M | 8.33M | 7.88M | |
| Other Current Assets | | | 184.00K | 412.00K | 332.00K | 390.00K | 1.09M | |
| Total Current Assets | | | 11.94M | 14.53M | 13.02M | 10.48M | 12.47M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 8.04M | 8.86M | 4.23M | 4.80M | 4.67M | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 2.19M | 2.19M | N/A | 0.00 | 140.00K | |
| Total Non-Current Assets | | | 10.23M | 11.05M | 4.23M | 4.80M | 4.81M | |
| |
| TOTAL ASSETS | | | 22.17M | 25.58M | 17.25M | 15.28M | 17.28M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 4.58M | 6.58M | 4.99M | 2.88M | 5.00M | |
| Current Portion Of LT Debt. | | | 527.00K | 950.00K | 1.48M | 290.00K | 1.92M | |
| Accrued Expenses | | | 1.29M | 1.29M | 2.75M | 3.00M | 1.32M | |
| Accounts Payable | | | 1.75M | 1.54M | 917.00K | 1.31M | 2.13M | |
| Other Current Liabilities | | | 100.00K | 1.05M | N/A | 0.00 | N/A | |
| Total Current Liabilities | | | 8.24M | 11.40M | 10.14M | 7.48M | 10.37M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 357.00K | 0.00 | 533.00K | 1.69M | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 3.03M | 3.47M | 2.84M | 3.36M | 2.86M | |
| Total Non-Current Liabilities | | | 3.39M | 3.47M | 3.38M | 5.06M | 2.86M | |
| |
| TOTAL LIABILITIES | | | 11.63M | 14.88M | 13.52M | 12.54M | 13.23M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -27.27M | -25.86M | -24.36M | -24.12M | -22.66M | |
| Additional Paid In Capital | | | 7.75M | 7.86M | 6.97M | 3.90M | 4.32M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 30.22M | 28.86M | 21.28M | 23.13M | 22.55M | |
| Treasury Stock | | | -161.00K | -161.00K | -161.00K | -160.00K | -160.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 2.77M | 2.60M | 2.08M | 1.61M | 588.70K | |
| Tangible Book Value per Share | | | 3.28 | 3.60 | 1.80 | 0.56 | -6.73 | |
| Total Shareholders' Equity | | | 10.54M | 10.70M | 3.73M | 2.75M | 4.05M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 22.17M | 25.58M | 17.25M | 15.28M | 17.28M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.47 | N/A | 1.48 | 1.66 | N/A | |
| Current Ratio | | | 1.45 | 1.27 | 1.28 | 1.40 | 1.20 | |
| Return On Assets (ROA) | | | -4.06% | -6.42% | -1.43% | -13.42% | -68.58% | |
| Return On Equity (ROE) | | | -8.55% | -15.34% | -6.59% | -74.55% | -292.59% | |
| 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 | |