ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 27.44M | 32.00M | 49.10M | 8.20M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 10.00M | 15.00M | 28.20M | 23.10M | 23.90M | |
Inventories | | | 14.00M | 10.00M | 14.20M | 9.90M | 1.40M | |
Other Current Assets | | | 3.21M | 3.59M | 3.30M | 2.40M | 1.70M | |
Total Current Assets | | | 48.00M | 56.00M | 77.70M | 84.50M | 35.20M | |
|
Non-Current Assets | |
---|
PPE Net | | | 200.00K | 100.00K | 200.00K | 100.00K | 200.00K | |
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 | | | 32.00M | 20.00M | 27.20M | 12.60M | 15.00M | |
Other Non-Current Assets | | | N/A | 10.00K | 100.00K | 200.00K | 1.50M | |
Total Non-Current Assets | | | 32.00M | 21.00M | 27.50M | 12.80M | 16.70M | |
|
TOTAL ASSETS | | | 80.00M | 77.00M | 105.20M | 97.30M | 51.90M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 630.00K | 3.00M | 5.20M | 5.30M | 4.50M | |
Accrued Expenses | | | 18.00M | 20.00M | 19.60M | 22.90M | 21.60M | |
Accounts Payable | | | 17.00M | 18.00M | 37.00M | 23.40M | 2.00M | |
Other Current Liabilities | | | 60.00K | 50.00K | 5.00M | N/A | N/A | |
Total Current Liabilities | | | 35.00M | 42.00M | 66.80M | 51.60M | 28.10M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 25.00M | 15.00M | 21.20M | 3.60M | 13.40M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 120.00K | 10.00K | 100.00K | 0.00 | 200.00K | |
Total Non-Current Liabilities | | | 25.00M | 14.00M | 21.40M | 3.60M | 13.50M | |
|
TOTAL LIABILITIES | | | 60.00M | 56.00M | 88.20M | 55.20M | 41.60M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -87.00M | -72.00M | -68.50M | -38.90M | 5.10M | |
Additional Paid In Capital | | | 107.00M | 93.00M | 85.50M | 80.90M | 5.20M | |
Common Shares | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 22.00M | 19.00M | 17.80M | 17.30M | 16.40M | |
Tangible Book Value per Share | | | -0.55 | 0.00 | -0.57 | 1.70 | -0.29 | |
Total Shareholders' Equity | | | 20.00M | 20.00M | 17.00M | 42.00M | 10.30M | |
|
TOTAL LIABILITIES AND EQUITY | | | 80.00M | 77.00M | 105.20M | 97.30M | 51.90M | |
|
Statistics | |
---|
Debt/Equity | | | 1.25 | 0.75 | 1.25 | 0.09 | 1.30 | |
Current Ratio | | | 1.37 | 1.33 | 1.16 | 1.64 | 1.25 | |
Return On Assets (ROA) | | | -18.34% | -5.00% | -28.17% | -45.21% | 10.17% | |
Return On Equity (ROE) | | | -73.36% | -19.27% | -174.29% | -104.74% | 51.26% | |
Return On Invested Capital (ROIC) | | | N/A | 2.42% | N/A | N/A | 26.06% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 2.42% | N/A | N/A | 26.06% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 5.64% | N/A | N/A | 70.47% | |