| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 27.44M | 32.00M | 49.10M | |
| Cash Equivalents | | | 20.29M | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 15.64M | 10.00M | 15.00M | 28.20M | 23.10M | |
| Inventories | | | 12.85M | 14.00M | 10.00M | 14.20M | 9.90M | |
| Other Current Assets | | | 2.48M | 3.21M | 3.59M | 3.30M | 2.40M | |
| Total Current Assets | | | 51.27M | 48.00M | 56.00M | 77.70M | 84.50M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 156.00K | 200.00K | 100.00K | 200.00K | 100.00K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 29.73M | 32.00M | 20.00M | 27.20M | 12.60M | |
| Other Non-Current Assets | | | N/A | N/A | 10.00K | 100.00K | 200.00K | |
| Total Non-Current Assets | | | 29.89M | 32.00M | 21.00M | 27.50M | 12.80M | |
| |
| TOTAL ASSETS | | | 81.16M | 80.00M | 77.00M | 105.20M | 97.30M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.75M | 630.00K | 3.00M | 5.20M | 5.30M | |
| Accrued Expenses | | | 23.07M | 18.00M | 20.00M | 19.60M | 22.90M | |
| Accounts Payable | | | 13.59M | 17.00M | 18.00M | 37.00M | 23.40M | |
| Other Current Liabilities | | | 71.00K | 60.00K | 50.00K | 5.00M | N/A | |
| Total Current Liabilities | | | 40.48M | 35.00M | 42.00M | 66.80M | 51.60M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 21.36M | 25.00M | 15.00M | 21.20M | 3.60M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 69.00K | 120.00K | 10.00K | 100.00K | 0.00 | |
| Total Non-Current Liabilities | | | 21.43M | 25.00M | 14.00M | 21.40M | 3.60M | |
| |
| TOTAL LIABILITIES | | | 61.91M | 60.00M | 56.00M | 88.20M | 55.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -94.90M | -87.00M | -72.00M | -68.50M | -38.90M | |
| Additional Paid In Capital | | | 114.14M | 107.00M | 93.00M | 85.50M | 80.90M | |
| Common Shares | | | 2.00K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 23.47M | 22.00M | 19.00M | 17.80M | 17.30M | |
| Tangible Book Value per Share | | | -0.45 | -0.55 | 0.00 | -0.57 | 1.70 | |
| Total Shareholders' Equity | | | 19.25M | 20.00M | 20.00M | 17.00M | 42.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 81.16M | 80.00M | 77.00M | 105.20M | 97.30M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.11 | 1.25 | 0.75 | 1.25 | 0.09 | |
| Current Ratio | | | 1.27 | 1.37 | 1.33 | 1.16 | 1.64 | |
| Return On Assets (ROA) | | | -10.77% | -18.34% | -5.00% | -28.17% | -45.21% | |
| Return On Equity (ROE) | | | -45.40% | -73.36% | -19.27% | -174.29% | -104.74% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 2.42% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 2.42% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 5.64% | N/A | N/A | |