ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.10M | 2.45M | 1.97M | 2.97M | 3.86M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 740.70K | 815.00K | 760.30K | 1.12M | 883.30K | |
Inventories | | | 1.25M | 1.34M | 2.03M | 1.68M | 2.24M | |
Other Current Assets | | | 33.90K | 36.60K | 1.45M | 743.00K | 124.00K | |
Total Current Assets | | | 3.13M | 4.64M | 6.20M | 6.51M | 7.11M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.16M | 1.33M | 1.48M | 1.75M | 1.97M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Intangibles | | | 1.54M | 1.30M | 1.02M | 1.21M | 1.17M | |
Total Non-Current Assets | | | 2.71M | 2.67M | 2.61M | 2.96M | 3.14M | |
|
TOTAL ASSETS | | | 5.84M | 7.31M | 8.81M | 9.47M | 10.25M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 477.90K | 439.00K | 458.10K | 1.41M | 1.39M | |
Accrued Expenses | | | N/A | N/A | N/A | N/A | 884.80K | |
Accounts Payable | | | 1.59M | 1.62M | 1.71M | 1.56M | 732.50K | |
Other Current Liabilities | | | 2.97M | 2.68M | 3.53M | 4.03M | 4.68M | |
Total Current Liabilities | | | 5.04M | 4.74M | 5.70M | 7.00M | 7.69M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.78M | 4.99M | 5.26M | 3.94M | 4.64M | |
Other Non-Current Liabilities | | | 241.70K | 198.10K | 699.00K | 714.70K | 306.90K | |
Total Non-Current Liabilities | | | 4.90M | 5.40M | 5.93M | 4.19M | 4.18M | |
|
TOTAL LIABILITIES | | | 9.94M | 10.14M | 11.63M | 11.19M | 11.87M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -11.96M | -10.71M | -10.61M | -9.71M | -9.71M | |
Additional Paid In Capital | | | 500.60K | 500.60K | 500.60K | 500.60K | 500.60K | |
Minority Interest | | | -115.90K | 208.80K | -27.00K | -460.20K | -759.30K | |
Common Shares | | | 7.37M | 7.37M | 7.37M | 7.37M | 7.37M | |
Other Shareholders' Equity | | | -17.80K | 13.90K | -73.80K | 106.30K | 222.10K | |
Shares Outstanding | | | 33.42M | 33.42M | 33.42M | 33.42M | 33.40M | |
Tangible Book Value per Share | | | -0.17 | -0.12 | -0.11 | -0.09 | -0.08 | |
Total Shareholders' Equity | | | -4.11M | -2.83M | -2.81M | -1.73M | -1.62M | |
|
TOTAL LIABILITIES AND EQUITY | | | 5.84M | 7.31M | 8.81M | 9.47M | 10.25M | |
|
Statistics | |
---|
Debt/Equity | | | -1.16 | -1.77 | -1.87 | -2.28 | -2.86 | |
Current Ratio | | | 0.62 | 0.98 | 1.09 | 0.93 | 0.92 | |
Return On Assets (ROA) | | | -19.20% | -1.36% | -10.29% | -1.25% | -17.83% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | N/A | 9.34% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 9.34% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 18.89% | N/A | N/A | N/A | |