ASSETS | |
---|
Current Assets | |
---|
Cash | | | 10.39M | 10.00M | 10.35M | 12.06M | 15.96M | |
Marketable Securities | | | 200.00K | N/A | 200.00K | N/A | N/A | |
Receivables | | | 9.46M | 5.80M | 6.83M | 2.91M | 4.91M | |
Inventories | | | 2.86M | 2.90M | 3.68M | 3.31M | 2.39M | |
Other Current Assets | | | 1.00K | N/A | 148.00K | 356.00K | N/A | |
Total Current Assets | | | 22.91M | 18.70M | 21.21M | 18.63M | 23.26M | |
|
Non-Current Assets | |
---|
PPE Net | | | 119.00K | N/A | 142.00K | 155.00K | 115.00K | |
Investments And Advances | | | 187.00K | 1.00M | 223.00K | 79.00K | 212.00K | |
Goodwill | | | 4.39M | 4.70M | 3.81M | 0.00 | N/A | |
Intangibles | | | 648.00K | N/A | 668.00K | 437.00K | 471.00K | |
Other Non-Current Assets | | | -1.00K | N/A | N/A | 740.00K | 790.00K | |
Total Non-Current Assets | | | 5.42M | 5.70M | 4.92M | 749.00K | 798.00K | |
|
TOTAL ASSETS | | | 28.33M | 24.40M | 26.14M | 19.38M | 24.05M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | N/A | 2.00K | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.24M | N/A | 3.25M | 1.33M | 5.30M | |
Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
Accounts Payable | | | 10.05M | 7.70M | 9.09M | 8.87M | 6.35M | |
Other Current Liabilities | | | 4.71M | 3.00M | 3.77M | 2.66M | 3.31M | |
Total Current Liabilities | | | 16.00M | 10.70M | 16.11M | 12.85M | 14.96M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.39M | 8.00M | 8.30M | 5.75M | 6.26M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 900.00K | 900.00K | 1.11M | 810.00K | 5.58M | |
Total Non-Current Liabilities | | | 13.80M | 8.90M | 14.37M | 11.10M | 16.02M | |
|
TOTAL LIABILITIES | | | 29.80M | 19.60M | 30.48M | 23.95M | 30.98M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -26.66M | N/A | -27.02M | -25.05M | -25.96M | |
Additional Paid In Capital | | | 24.65M | N/A | 22.60M | 20.41M | 17.71M | |
Minority Interest | | | 5.51M | N/A | 4.96M | 4.54M | 4.17M | |
Common Shares | | | 522.00K | N/A | 69.00K | 51.00K | 1.33M | |
Other Shareholders' Equity | | | 16.00K | 4.80M | 12.00K | 24.00K | 3.00K | |
Shares Outstanding | | | 58.05M | 58.05M | 1.64M | 67.80K | 4.40K | |
Tangible Book Value per Share | | | -0.11 | 0.00 | -5.38 | -73.85 | -1.69K | |
Total Shareholders' Equity | | | -1.47M | 4.80M | -4.34M | -4.57M | -6.92M | |
|
TOTAL LIABILITIES AND EQUITY | | | 28.33M | 24.40M | 26.14M | 19.38M | 24.05M | |
|
Statistics | |
---|
Debt/Equity | | | -5.04 | 1.67 | -1.91 | -1.26 | -0.90 | |
Current Ratio | | | 1.43 | 1.75 | 1.32 | 1.45 | 1.55 | |
Return On Assets (ROA) | | | -6.44% | 92.62% | -9.99% | -6.23% | -35.68% | |
Return On Equity (ROE) | | | N/A | 470.83% | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | N/A | 126.61% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 126.61% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 192.73% | N/A | N/A | N/A | |