ASSETS | |
---|
Current Assets | |
---|
Cash | | | 10.17M | 14.47M | 16.28M | 3.33M | N/A | |
Cash Equivalents | | | 0.00 | 6.00M | 38.00K | 62.00K | 4.20M | |
Marketable Securities | | | N/A | 6.00M | 38.00K | N/A | N/A | |
Receivables | | | 20.90M | 24.56M | 17.52M | 9.17M | 4.38M | |
Inventories | | | 26.36M | 25.51M | 19.93M | 4.59M | 2.02M | |
Other Current Assets | | | 2.22M | 6.21M | 1.34M | 953.00K | 0.00 | |
Total Current Assets | | | 59.65M | 76.74M | 55.10M | 18.10M | 10.60M | |
|
Non-Current Assets | |
---|
PPE Net | | | 17.70M | 17.74M | 10.12M | 6.21M | 6.48M | |
Investments And Advances | | | 1.73M | 1.63M | 885.00K | 5.03M | 4.66M | |
Goodwill | | | 1.19M | 1.37M | 1.55M | 546.00K | 614.00K | |
Intangibles | | | 5.88M | 5.99M | 6.82M | 4.72M | 11.63M | |
Other Non-Current Assets | | | 1.00K | 1.00K | 740.00K | 1.00K | N/A | |
Total Non-Current Assets | | | 26.51M | 26.72M | 19.38M | 16.51M | 23.38M | |
|
TOTAL ASSETS | | | 86.16M | 103.45M | 74.48M | 34.60M | 33.98M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 72.00K | 6.02M | 18.00K | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 5.81M | 3.54M | 3.53M | 894.00K | 834.00K | |
Accrued Expenses | | | 5.66M | 5.60M | 5.13M | 1.28M | 0.00 | |
Accounts Payable | | | 22.22M | 17.66M | 7.80M | 5.07M | 2.31M | |
Other Current Liabilities | | | 13.49M | 24.35M | 14.32M | 2.55M | 3.27M | |
Total Current Liabilities | | | 47.25M | 57.18M | 30.80M | 9.79M | 6.41M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 25.90M | 12.94M | 13.71M | 2.81M | 3.70M | |
Other Non-Current Liabilities | | | 7.83M | 8.65M | 10.05M | 8.41M | 10.55M | |
Total Non-Current Liabilities | | | 34.16M | 22.02M | 24.15M | 11.23M | 14.25M | |
|
TOTAL LIABILITIES | | | 81.42M | 79.20M | 54.95M | 21.01M | 20.66M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -45.86M | -16.20M | -8.86M | -10.17M | -20.29M | |
Additional Paid In Capital | | | 21.81M | 14.41M | 5.15M | 2.62M | 14.85M | |
Minority Interest | | | 436.00K | 432.00K | 397.00K | 5.00K | 9.00K | |
Common Shares | | | 28.54M | 25.79M | 23.25M | 21.14M | 18.76M | |
Other Shareholders' Equity | | | 248.00K | 249.00K | 1.00K | N/A | N/A | |
Shares Outstanding | | | 28.53M | 25.79M | 23.24M | 21.13M | 18.75M | |
Tangible Book Value per Share | | | -0.08 | 0.66 | 0.48 | 0.39 | 0.06 | |
Total Shareholders' Equity | | | 4.75M | 24.25M | 19.54M | 13.59M | 13.32M | |
|
TOTAL LIABILITIES AND EQUITY | | | 86.16M | 103.45M | 74.48M | 34.60M | 33.98M | |
|
Statistics | |
---|
Debt/Equity | | | 5.47 | 0.78 | 0.70 | 0.21 | 0.28 | |
Current Ratio | | | 1.26 | 1.34 | 1.79 | 1.85 | 1.65 | |
Return On Assets (ROA) | | | -34.49% | -7.07% | 1.72% | -8.35% | -41.29% | |
Return On Equity (ROE) | | | -626.17% | -30.15% | 6.56% | -21.27% | -105.36% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 5.63% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 5.64% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 6.98% | N/A | N/A | |