ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.60M | 1.70M | 600.00K | 2.50M | 1.80M | |
Marketable Securities | | | N/A | N/A | N/A | 0.00 | 0.00 | |
Receivables | | | 4.20M | 3.40M | 2.60M | 3.50M | 2.90M | |
Inventories | | | 700.00K | 500.00K | 2.10M | 2.50M | 600.00K | |
Other Current Assets | | | 2.50M | 1.50M | 1.70M | 600.00K | 500.00K | |
Total Current Assets | | | 10.00M | 7.10M | 7.00M | 9.10M | 5.80M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.80M | 1.30M | 1.60M | 1.90M | 2.30M | |
Investments And Advances | | | 12.30M | 7.90M | 9.20M | 15.80M | 15.70M | |
Goodwill | | | 28.70M | N/A | N/A | N/A | N/A | |
Intangibles | | | 24.10M | 7.70M | 6.10M | 11.60M | 17.80M | |
Other Non-Current Assets | | | 1.20M | 1.20M | 2.10M | 2.00M | 2.20M | |
Total Non-Current Assets | | | 68.10M | 18.10M | 19.00M | 31.30M | 38.00M | |
|
TOTAL ASSETS | | | 78.10M | 25.20M | 26.00M | 40.40M | 43.80M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 5.90M | 600.00K | 500.00K | 300.00K | 900.00K | |
Accounts Payable | | | 4.30M | 2.70M | 8.20M | 7.30M | 5.70M | |
Other Current Liabilities | | | 3.60M | 4.60M | 4.90M | 6.30M | 5.30M | |
Total Current Liabilities | | | 13.80M | 7.90M | 13.60M | 13.90M | 11.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 40.20M | 8.70M | 6.30M | 1.60M | 3.00M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 17.30M | 800.00K | 1.70M | 800.00K | 800.00K | |
Total Non-Current Liabilities | | | 57.50M | 9.50M | 8.00M | 2.40M | 3.40M | |
|
TOTAL LIABILITIES | | | 71.30M | 17.40M | 21.60M | 16.30M | 15.30M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -37.60M | -26.10M | -18.60M | 4.40M | 16.80M | |
Additional Paid In Capital | | | 43.10M | 32.70M | 21.40M | 19.10M | 11.00M | |
Minority Interest | | | N/A | N/A | 0.00 | 0.00 | -400.00K | |
Common Shares | | | 4.40M | 3.80M | 3.10M | 3.00M | 2.70M | |
Treasury Stock | | | 400.00K | 400.00K | 1.70M | 1.60M | 800.00K | |
Other Shareholders' Equity | | | -3.50M | -3.00M | -3.20M | -4.00M | -2.80M | |
Shares Outstanding | | | 442.41M | 382.53M | 306.00M | 314.00M | 281.20M | |
Tangible Book Value per Share | | | -0.10 | 0.00 | -0.01 | 0.04 | 0.04 | |
Total Shareholders' Equity | | | 6.80M | 7.80M | 4.40M | 24.10M | 28.50M | |
|
TOTAL LIABILITIES AND EQUITY | | | 78.10M | 25.20M | 26.00M | 40.40M | 43.80M | |
|
Statistics | |
---|
Debt/Equity | | | 5.91 | 1.12 | 1.43 | 0.07 | 0.11 | |
Current Ratio | | | 0.72 | 0.90 | 0.51 | 0.65 | 0.49 | |
Return On Assets (ROA) | | | -17.29% | -37.70% | -91.54% | -29.46% | 5.25% | |
Return On Equity (ROE) | | | -198.53% | -121.79% | -540.91% | -49.38% | 8.07% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 6.68% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 7.08% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 17.33% | |