ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.25M | 1.02M | 2.30M | 2.21M | 3.17M | |
Cash Equivalents | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Receivables | | | 7.01M | 7.03M | 8.21M | 5.58M | 5.36M | |
Inventories | | | 2.89M | 2.54M | 2.52M | 2.58M | 2.79M | |
Other Current Assets | | | 229.00K | 227.00K | 305.00K | 325.00K | 574.00K | |
Total Current Assets | | | 11.39M | 10.82M | 13.34M | 10.70M | 11.89M | |
|
Non-Current Assets | |
---|
PPE Net | | | 852.00K | 931.00K | 951.00K | 1.11M | 1.19M | |
Investments And Advances | | | 79.00K | 87.00K | 81.00K | 81.00K | 110.00K | |
Goodwill | | | 1.08M | 1.26M | 1.62M | 2.00M | 2.37M | |
Intangibles | | | 4.71M | 4.79M | 5.11M | 5.20M | 5.16M | |
Other Non-Current Assets | | | -1.00K | 1.00K | N/A | -1.00K | N/A | |
Total Non-Current Assets | | | 6.72M | 7.06M | 7.76M | 8.38M | 8.83M | |
|
TOTAL ASSETS | | | 18.11M | 17.88M | 21.10M | 19.08M | 20.72M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 330.00K | 233.00K | 450.00K | 223.00K | 252.00K | |
Current Portion Of LT Debt. | | | 2.14M | 2.02M | 1.80M | 2.20M | 1.87M | |
Accrued Expenses | | | 2.00K | 3.00K | 3.00K | 17.00K | 19.00K | |
Accounts Payable | | | 1.52M | 1.36M | 1.74M | 816.00K | 795.00K | |
Other Current Liabilities | | | 6.99M | 5.86M | 7.24M | 4.92M | 4.31M | |
Total Current Liabilities | | | 10.98M | 9.47M | 11.23M | 8.18M | 7.25M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.36M | 4.13M | 5.98M | 6.60M | 7.58M | |
Other Non-Current Liabilities | | | 484.00K | 499.00K | 487.00K | 529.00K | 705.00K | |
Total Non-Current Liabilities | | | 3.84M | 4.63M | 6.47M | 7.13M | 8.28M | |
|
TOTAL LIABILITIES | | | 14.82M | 14.10M | 17.70M | 15.31M | 15.53M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -9.22M | -8.51M | -8.90M | -8.53M | -7.12M | |
Additional Paid In Capital | | | 11.62M | 11.43M | 11.43M | 11.43M | 11.27M | |
Minority Interest | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Common Shares | | | 923.00K | 899.00K | 899.00K | 899.00K | 870.00K | |
Other Shareholders' Equity | | | -33.00K | -32.00K | -29.00K | -28.00K | 176.00K | |
Shares Outstanding | | | 4.61M | 4.49M | 4.49M | 4.50M | 4.35M | |
Tangible Book Value per Share | | | -0.54 | -0.50 | -0.74 | -0.76 | -0.54 | |
Total Shareholders' Equity | | | 3.29M | 3.79M | 3.40M | 3.78M | 5.19M | |
|
TOTAL LIABILITIES AND EQUITY | | | 18.11M | 17.88M | 21.10M | 19.08M | 20.72M | |
|
Statistics | |
---|
Debt/Equity | | | 1.12 | 1.15 | 1.89 | 1.81 | 1.51 | |
Current Ratio | | | 1.04 | 1.14 | 1.19 | 1.31 | 1.64 | |
Return On Assets (ROA) | | | -3.04% | 0.64% | -1.78% | -8.02% | -20.36% | |
Return On Equity (ROE) | | | -16.77% | 3.01% | -11.05% | -40.51% | -81.26% | |
Return On Invested Capital (ROIC) | | | N/A | 6.90% | 1.60% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 6.90% | 1.60% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 22.88% | 4.59% | N/A | N/A | |