| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.00K | 5.00K | 4.00K | 62.00K | 57.00K | |
| Cash Equivalents | | | 5.39M | 4.69M | 6.88M | 2.81M | 4.15M | |
| Marketable Securities | | | 2.51M | 1.69M | 3.48M | 2.28M | 1.63M | |
| Receivables | | | 20.95M | 19.32M | 34.46M | 18.99M | 14.27M | |
| Inventories | | | 18.26M | 27.76M | 37.89M | 33.31M | 20.89M | |
| Other Current Assets | | | 6.22M | 4.31M | 1.42M | 841.00K | 906.00K | |
| Total Current Assets | | | 53.33M | 57.77M | 84.14M | 58.30M | 41.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.81M | 7.95M | 13.59M | 10.81M | 10.98M | |
| Investments And Advances | | | 222.00K | 1.57M | 842.00K | N/A | N/A | |
| Goodwill | | | 0.00 | 153.00K | 153.00K | 153.00K | 2.29M | |
| Intangibles | | | 2.63M | 3.78M | 3.59M | 2.30M | 1.65M | |
| Other Non-Current Assets | | | 1.69M | 3.09M | 2.65M | 4.12M | 4.51M | |
| Total Non-Current Assets | | | 10.36M | 16.54M | 20.82M | 17.39M | 19.43M | |
| |
| TOTAL ASSETS | | | 63.69M | 74.31M | 104.97M | 75.69M | 61.33M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 3.05M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 19.33M | 19.44M | 23.07M | 24.12M | 15.56M | |
| Accrued Expenses | | | 3.13M | 2.69M | 5.24M | 4.70M | 3.63M | |
| Accounts Payable | | | 18.89M | 16.32M | 29.63M | 19.95M | 12.35M | |
| Other Current Liabilities | | | 3.00M | 5.95M | 4.37M | 2.70M | 8.59M | |
| Total Current Liabilities | | | 44.34M | 44.41M | 65.36M | 51.47M | 40.13M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 13.71M | 14.88M | 12.29M | 12.33M | 13.41M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 2.29M | 2.29M | 2.40M | 2.92M | 3.04M | |
| Total Non-Current Liabilities | | | 16.01M | 17.17M | 14.69M | 15.25M | 16.45M | |
| |
| TOTAL LIABILITIES | | | 60.35M | 61.57M | 80.06M | 66.72M | 56.58M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -47.22M | -37.83M | -25.66M | -13.05M | -15.27M | |
| Additional Paid In Capital | | | 28.33M | 28.33M | 28.33M | 2.00M | N/A | |
| Common Shares | | | 22.24M | 22.24M | 22.24M | 20.02M | 20.02M | |
| Other Shareholders' Equity | | | N/A | N/A | 1.00K | N/A | N/A | |
| Shares Outstanding | | | 8.55M | 8.55M | 8.55M | 7.70M | 7.70M | |
| Tangible Book Value per Share | | | 0.08 | 1.03 | 2.47 | 0.85 | 0.11 | |
| Total Shareholders' Equity | | | 3.35M | 12.74M | 24.91M | 8.97M | 4.75M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 63.69M | 74.31M | 104.97M | 75.69M | 61.33M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 4.10 | 1.17 | 0.62 | 1.37 | 2.82 | |
| Current Ratio | | | 1.20 | 1.30 | 1.29 | 1.13 | 1.04 | |
| Return On Assets (ROA) | | | -9.81% | -15.50% | 0.49% | -13.94% | -8.98% | |
| Return On Equity (ROE) | | | -186.76% | -90.40% | 2.06% | -117.57% | -115.95% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 8.51% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 11.24% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 12.72% | N/A | N/A | |