ASSETS | |
---|
Current Assets | |
---|
Cash | | | 240.60K | 562.40K | 797.20K | 1.93M | 2.27M | |
Cash Equivalents | | | 14.30K | 6.00K | 16.90K | 14.40K | 33.30K | |
Receivables | | | 2.58M | 3.26M | 7.88M | 1.82M | 2.14M | |
Inventories | | | 995.80K | 622.90K | 1.70M | 1.17M | 1.33M | |
Other Current Assets | | | 38.70K | 33.80K | 40.30K | 34.80K | 73.00K | |
Total Current Assets | | | 3.87M | 4.49M | 10.43M | 4.97M | 5.84M | |
|
Non-Current Assets | |
---|
PPE Net | | | 110.90K | 121.20K | 109.90K | 125.10K | 119.60K | |
Investments And Advances | | | 2.05M | 2.04M | 2.04M | 2.20M | 238.40K | |
Goodwill | | | 124.60K | 124.60K | 124.60K | 124.60K | 124.60K | |
Intangibles | | | 2.27M | 2.25M | 2.09M | 1.27M | 1.19M | |
Other Non-Current Assets | | | N/A | 0.00 | 0.00 | N/A | N/A | |
Total Non-Current Assets | | | 4.55M | 4.54M | 4.37M | 3.72M | 1.67M | |
|
TOTAL ASSETS | | | 8.42M | 9.02M | 14.80M | 8.69M | 7.51M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 600.00K | 449.50K | 416.20K | 26.30K | 25.10K | |
Current Portion Of LT Debt. | | | 200.10K | 200.20K | 200.20K | 237.40K | 133.10K | |
Accrued Expenses | | | 174.60K | 194.90K | 347.20K | 448.40K | 362.70K | |
Accounts Payable | | | 1.92M | 2.23M | 6.37M | 680.60K | 564.20K | |
Other Current Liabilities | | | 98.00K | 134.70K | 94.60K | 224.70K | 219.80K | |
Total Current Liabilities | | | 2.99M | 3.21M | 7.42M | 1.62M | 1.30M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 600.00K | 600.00K | 800.00K | 1.22M | 176.30K | |
Other Non-Current Liabilities | | | 428.20K | 452.00K | 710.20K | 0.00 | 1.10K | |
Total Non-Current Liabilities | | | 1.03M | 1.05M | 1.51M | 1.22M | 177.40K | |
|
TOTAL LIABILITIES | | | 4.02M | 4.27M | 8.93M | 2.84M | 1.48M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -3.47M | -3.24M | -2.39M | -2.67M | -1.90M | |
Additional Paid In Capital | | | 6.66M | 6.66M | 6.66M | 6.66M | 6.06M | |
Common Shares | | | 797.00K | 797.00K | 797.00K | 797.00K | 627.80K | |
Other Shareholders' Equity | | | 410.00K | 540.00K | 800.00K | 1.06M | 1.25M | |
Shares Outstanding | | | 1.42M | 1.42M | 1.42M | 3.19M | 2.61M | |
Tangible Book Value per Share | | | 1.41 | 1.68 | 2.57 | 1.40 | 1.80 | |
Total Shareholders' Equity | | | 4.40M | 4.76M | 5.87M | 5.85M | 6.03M | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.42M | 9.02M | 14.80M | 8.69M | 7.51M | |
|
Statistics | |
---|
Debt/Equity | | | 0.27 | 0.22 | 0.21 | 0.21 | 0.03 | |
Current Ratio | | | 1.29 | 1.40 | 1.41 | 3.07 | 4.48 | |
Return On Assets (ROA) | | | -7.47% | -9.49% | 1.83% | -8.80% | -4.75% | |
Return On Equity (ROE) | | | -14.29% | -18.00% | 4.62% | -13.07% | -5.91% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 0.49% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 0.49% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 0.69% | N/A | N/A | |