| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.93M | 2.70M | 3.70M | 300.00K | 300.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 17.72M | 18.50M | 12.80M | 7.20M | 9.40M | |
| Inventories | | | 22.23M | 25.30M | 24.40M | 2.70M | 2.40M | |
| Other Current Assets | | | 1.97M | 2.40M | 2.00M | 400.00K | 300.00K | |
| Total Current Assets | | | 44.85M | 48.90M | 42.80M | 10.60M | 12.40M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 35.44M | 35.90M | 29.60M | 19.90M | 17.80M | |
| Goodwill | | | 7.78M | 22.70M | 22.70M | 2.10M | 2.50M | |
| Intangibles | | | 15.48M | 36.30M | 39.20M | 8.60M | 2.80M | |
| Other Non-Current Assets | | | 948.79K | 1.90M | 400.00K | 400.00K | 300.00K | |
| Total Non-Current Assets | | | 59.65M | 96.70M | 91.80M | 31.00M | 23.40M | |
| |
| TOTAL ASSETS | | | 104.50M | 145.60M | 134.60M | 41.60M | 35.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 12.71M | 7.40M | 4.50M | 3.10M | 300.00K | |
| Current Portion Of LT Debt. | | | 6.78M | 3.90M | 6.30M | 5.50M | 10.20M | |
| Accrued Expenses | | | 8.87M | 8.10M | 5.50M | 3.20M | 2.90M | |
| Accounts Payable | | | 18.25M | 8.60M | 7.70M | 4.90M | 5.10M | |
| Other Current Liabilities | | | 5.42M | 5.30M | 6.40M | 200.00K | 3.00M | |
| Total Current Liabilities | | | 52.04M | 33.30M | 30.40M | 16.80M | 21.60M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 17.57M | 26.10M | 29.40M | 32.00M | 25.20M | |
| Deferred Taxes/Income | | | 257.81K | 1.00M | 1.90M | 900.00K | 500.00K | |
| Other Non-Current Liabilities | | | 14.05M | 15.30M | 1.50M | 6.10M | 400.00K | |
| Total Non-Current Liabilities | | | 31.64M | 42.30M | 32.70M | 39.00M | 26.20M | |
| |
| TOTAL LIABILITIES | | | 83.68M | 75.60M | 63.10M | 55.80M | 47.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -122.77M | -71.80M | -58.90M | -39.40M | -31.70M | |
| Additional Paid In Capital | | | 143.60M | 141.70M | 130.30M | 25.10M | 19.80M | |
| Minority Interest | | | -238.28K | N/A | N/A | N/A | N/A | |
| Common Shares | | | 2.67K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 26.74M | 43.10M | 41.30M | 39.00M | 27.50M | |
| Tangible Book Value per Share | | | -0.09 | 0.26 | 0.23 | -0.64 | -0.63 | |
| Total Shareholders' Equity | | | 20.83M | 70.00M | 71.50M | -14.20M | -12.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 104.50M | 145.60M | 134.60M | 41.60M | 35.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.45 | 0.48 | 0.47 | -2.47 | -2.13 | |
| Current Ratio | | | 0.86 | 1.47 | 1.41 | 0.63 | 0.57 | |
| Return On Assets (ROA) | | | -54.39% | -8.86% | -14.49% | -18.27% | -8.66% | |
| Return On Equity (ROE) | | | -272.93% | -18.43% | -27.27% | N/A | N/A | |