ASSETS | |
---|
Current Assets | |
---|
Cash | | | 6.75M | 930.00K | 740.00K | N/A | N/A | |
Cash Equivalents | | | 6.75M | 930.00K | 740.00K | 2.94M | 1.36M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
Receivables | | | 2.34M | 2.95M | 1.79M | 1.64M | 943.00K | |
Inventories | | | 1.91M | 1.94M | 1.50M | 1.37M | 978.00K | |
Other Current Assets | | | 100.00K | 90.00K | 200.00K | 30.00K | N/A | |
Total Current Assets | | | 11.09M | 5.92M | 4.22M | 5.95M | 3.28M | |
|
Non-Current Assets | |
---|
PPE Net | | | 740.00K | 860.00K | 980.00K | 570.00K | 318.00K | |
Investments And Advances | | | 4.49M | 160.00K | 140.00K | 150.00K | 134.00K | |
Goodwill | | | 150.00K | 150.00K | 150.00K | 150.00K | 0.00 | |
Intangibles | | | 5.59M | 6.33M | 4.33M | 2.14M | 636.00K | |
Other Non-Current Assets | | | 6.57M | 4.38M | 3.01M | 2.42M | 1.22M | |
Total Non-Current Assets | | | 17.54M | 11.88M | 8.61M | 5.45M | 2.31M | |
|
TOTAL ASSETS | | | 28.63M | 17.80M | 12.83M | 11.40M | 5.59M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 30.00K | 30.00K | 630.00K | 20.00K | 0.00 | |
Current Portion Of LT Debt. | | | 3.01M | 1.59M | 920.00K | 1.13M | 305.00K | |
Accrued Expenses | | | 1.51M | 830.00K | 870.00K | N/A | 492.00K | |
Accounts Payable | | | 1.90M | 1.75M | 610.00K | 950.00K | 309.00K | |
Other Current Liabilities | | | 1.27M | 490.00K | 200.00K | 880.00K | 210.00K | |
Total Current Liabilities | | | 7.71M | 4.69M | 3.23M | 2.98M | 1.32M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.66M | 4.25M | 1.59M | 1.51M | 1.78M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
Other Non-Current Liabilities | | | 1.75M | 150.00K | 120.00K | 10.00K | 10.00K | |
Total Non-Current Liabilities | | | 3.28M | 3.90M | 1.45M | 1.49M | 1.78M | |
|
TOTAL LIABILITIES | | | 10.99M | 8.59M | 4.68M | 4.47M | 3.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 11.46M | 7.46M | 7.19M | 6.24M | -2.26M | |
Additional Paid In Capital | | | N/A | N/A | N/A | N/A | 4.31M | |
Minority Interest | | | -130.00K | -490.00K | -270.00K | -30.00K | -5.00K | |
Common Shares | | | 6.20M | 1.82M | 1.07M | 750.00K | 445.00K | |
Treasury Stock | | | -20.00K | -80.00K | -100.00K | -70.00K | N/A | |
Other Shareholders' Equity | | | 0.00 | 2.00K | N/A | 0.00 | 0.00 | |
Shares Outstanding | | | 206.66M | 61.57M | 35.91M | 24.92M | 15.23M | |
Tangible Book Value per Share | | | 0.06 | 0.04 | 0.10 | 0.19 | 0.12 | |
Total Shareholders' Equity | | | 17.64M | 9.21M | 8.15M | 6.92M | 2.50M | |
|
TOTAL LIABILITIES AND EQUITY | | | 28.63M | 17.80M | 12.83M | 11.40M | 5.59M | |
|
Statistics | |
---|
Debt/Equity | | | 0.10 | 0.46 | 0.27 | 0.22 | 0.71 | |
Current Ratio | | | 1.44 | 1.26 | 1.31 | 2.00 | 2.49 | |
Return On Assets (ROA) | | | -23.09% | -14.44% | -19.17% | -22.28% | -29.70% | |
Return On Equity (ROE) | | | -37.47% | -27.90% | -30.18% | -36.71% | -66.57% | |