ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | 11.76M | 1.03M | |
Cash Equivalents | | | 1.13M | 2.73M | 7.92M | 11.76M | 1.03M | |
Receivables | | | 3.90M | 1.51M | 990.00K | 230.00K | 2.23M | |
Inventories | | | 7.17M | 5.51M | 1.65M | 160.00K | 100.00K | |
Other Current Assets | | | 4.83M | 2.57M | 2.26M | 200.00K | 130.00K | |
Total Current Assets | | | 17.02M | 12.32M | 12.81M | 12.35M | 3.50M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.36M | 5.18M | 1.93M | 590.00K | 650.00K | |
Goodwill | | | 14.65M | 3.72M | 4.81M | N/A | N/A | |
Intangibles | | | 22.29M | 11.35M | 18.98M | N/A | N/A | |
Other Non-Current Assets | | | 61.50K | 150.00K | N/A | 180.00K | 620.00K | |
Total Non-Current Assets | | | 41.36M | 20.41M | 25.72M | 770.00K | 1.27M | |
|
TOTAL ASSETS | | | 58.39M | 32.73M | 38.53M | 13.12M | 4.77M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 200.00K | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 332.95K | 2.13M | 110.00K | 140.00K | 40.00K | |
Accrued Expenses | | | 1.74M | 1.44M | 390.00K | 140.00K | 130.00K | |
Accounts Payable | | | 9.16M | 2.98M | 1.64M | 1.40M | 1.24M | |
Other Current Liabilities | | | 16.44M | 4.97M | 2.32M | 1.02M | 1.59M | |
Total Current Liabilities | | | 27.87M | 11.52M | 4.45M | 2.70M | 3.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.23M | 920.00K | 60.00K | 330.00K | 140.00K | |
Other Non-Current Liabilities | | | 1.40M | 3.05M | 1.35M | 340.00K | 480.00K | |
Total Non-Current Liabilities | | | 5.63M | 3.97M | 1.41M | 660.00K | 620.00K | |
|
TOTAL LIABILITIES | | | 33.50M | 15.49M | 5.86M | 3.36M | 3.62M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -43.06M | -28.24M | -10.21M | -2.22M | 1.15M | |
Additional Paid In Capital | | | 63.32M | 45.62M | 42.88M | 11.97M | 0.00 | |
Common Shares | | | 4.78M | 0.00 | 0.00 | 0.00 | 0.00 | |
Treasury Stock | | | -149.69K | -150.00K | N/A | N/A | N/A | |
Shares Outstanding | | | 1.68M | 2.71M | 2.56M | 1.59M | 1.28M | |
Tangible Book Value per Share | | | -10.04 | 0.80 | 3.47 | 6.13 | 0.90 | |
Total Shareholders' Equity | | | 24.88M | 17.23M | 32.67M | 9.75M | 1.15M | |
|
TOTAL LIABILITIES AND EQUITY | | | 58.39M | 32.73M | 38.53M | 13.12M | 4.77M | |
|
Statistics | |
---|
Debt/Equity | | | 0.18 | 0.05 | 0.00 | 0.03 | 0.12 | |
Current Ratio | | | 0.61 | 1.07 | 2.88 | 4.57 | 1.17 | |
Return On Assets (ROA) | | | -25.39% | -55.06% | -20.74% | -25.69% | 53.88% | |
Return On Equity (ROE) | | | -59.57% | -104.59% | -24.46% | -34.56% | 223.48% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 52.22% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 124.91% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 124.91% | |