ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.31M | 2.03M | 8.26M | 9.36M | 18.62M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | 18.62M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | 3.65M | |
Receivables | | | 9.58M | 9.10M | 4.07M | 2.77M | 1.85M | |
Inventories | | | 563.20K | 348.30K | 184.00K | 883.90K | 45.30K | |
Other Current Assets | | | 644.60K | 501.60K | 447.60K | 464.30K | 292.90K | |
Total Current Assets | | | 14.10M | 11.98M | 12.96M | 13.48M | 24.46M | |
|
Non-Current Assets | |
---|
PPE Net | | | 232.00K | 431.50K | 836.20K | 1.26M | 35.20K | |
Investments And Advances | | | 712.50K | 712.50K | 712.50K | N/A | N/A | |
Goodwill | | | 151.60K | 151.60K | 151.60K | N/A | N/A | |
Intangibles | | | N/A | N/A | 151.60K | 151.60K | 151.60K | |
Other Non-Current Assets | | | 435.90K | 1.16M | 1.86M | 505.50K | 252.80K | |
Total Non-Current Assets | | | 1.53M | 2.45M | 3.56M | 1.92M | 439.60K | |
|
TOTAL ASSETS | | | 15.63M | 14.43M | 16.52M | 15.39M | 24.90M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 8.45M | 5.78M | 5.24M | 0.00 | 444.90K | |
Current Portion Of LT Debt. | | | 218.80K | 430.80K | 3.89M | 354.40K | 440.00K | |
Accrued Expenses | | | 3.82M | 3.49M | N/A | 0.00 | 13.50K | |
Accounts Payable | | | 1.53M | 2.48M | 8.07M | 4.14M | 3.80M | |
Other Current Liabilities | | | 2.39M | 2.34M | 1.03M | 2.57M | 1.67M | |
Total Current Liabilities | | | 16.41M | 14.51M | 18.23M | 7.06M | 5.93M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.86M | 5.63M | 430.80K | 822.00K | 0.00 | |
Deferred Taxes/Income | | | 37.30K | 37.00K | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 81.20K | 65.40K | 71.70K | 63.70K | 28.90K | |
Total Non-Current Liabilities | | | 5.98M | 5.73M | 502.50K | 885.70K | 28.90K | |
|
TOTAL LIABILITIES | | | 22.40M | 20.24M | 18.74M | 7.95M | 5.96M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -43.59M | -42.08M | -37.82M | -28.46M | -11.19M | |
Additional Paid In Capital | | | 13.06M | 12.65M | 11.60M | 11.62M | 8.70M | |
Common Shares | | | 23.14M | 23.14M | 23.13M | 23.13M | 20.91M | |
Other Shareholders' Equity | | | 627.40K | 478.10K | 879.30K | 1.16M | 511.30K | |
Shares Outstanding | | | 45.59M | 45.59M | 45.56M | 45.56M | 44.74M | |
Tangible Book Value per Share | | | -0.15 | -0.13 | -0.06 | 0.16 | 0.42 | |
Total Shareholders' Equity | | | -6.77M | -5.81M | -2.21M | 7.45M | 18.93M | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.63M | 14.43M | 16.52M | 15.39M | 24.90M | |
|
Statistics | |
---|
Debt/Equity | | | -2.12 | -1.96 | -2.56 | 0.11 | N/A | |
Current Ratio | | | 0.86 | 0.83 | 0.71 | 1.91 | 4.12 | |
Return On Assets (ROA) | | | -17.48% | -29.53% | -56.65% | -112.19% | -23.41% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | -231.91% | -30.78% | |
Return On Invested Capital (ROIC) | | | 8.83% | N/A | N/A | N/A | 6.16% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.83% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 9.01% | N/A | N/A | N/A | N/A | |