| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.10M | 3.07M | 2.54M | 5.88M | 7.77M | |
| Receivables | | | 547.70K | 1.05M | 1.43M | 2.96M | 1.93M | |
| Inventories | | | 2.73M | 1.32M | 1.23M | 5.18M | 4.72M | |
| Other Current Assets | | | 661.60K | 363.00K | 608.30K | 1.33M | 2.01M | |
| Total Current Assets | | | 8.04M | 5.80M | 5.80M | 15.35M | 16.42M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 779.10K | 94.80K | 139.60K | 746.20K | 824.60K | |
| Investments And Advances | | | N/A | N/A | N/A | 0.00 | 101.40K | |
| Goodwill | | | 2.01M | 1.74M | 5.65M | 19.94M | 33.14M | |
| Intangibles | | | 297.60K | 156.00K | 11.39M | 23.70M | 29.75M | |
| Other Non-Current Assets | | | N/A | 0.00 | 10.00K | 12.50K | 32.30K | |
| Total Non-Current Assets | | | 3.09M | 1.99M | 17.18M | 44.40M | 63.85M | |
| |
| TOTAL ASSETS | | | 11.13M | 7.80M | 22.99M | 59.74M | 80.28M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 200.10K | 5.90M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 404.40K | 21.50K | 16.02M | 23.95M | 24.47M | |
| Accounts Payable | | | 7.36M | 8.62M | 8.78M | 11.72M | 11.86M | |
| Other Current Liabilities | | | 1.38M | 1.01M | 3.36M | 7.40M | 6.67M | |
| Total Current Liabilities | | | 9.34M | 15.55M | 28.15M | 43.07M | 43.01M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.11M | 1.04M | 2.23M | 2.03M | 31.80K | |
| Deferred Taxes/Income | | | 294.20K | 35.80K | 2.47M | 3.61M | 5.41M | |
| Other Non-Current Liabilities | | | 1.96M | N/A | 0.00 | 922.20K | 4.82M | |
| Total Non-Current Liabilities | | | 9.37M | 1.08M | 4.71M | 6.56M | 10.26M | |
| |
| TOTAL LIABILITIES | | | 18.71M | 16.63M | 32.86M | 49.63M | 53.27M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -55.93M | -56.44M | -55.97M | -34.25M | -16.99M | |
| Common Shares | | | 48.35M | 47.65M | 46.04M | 44.64M | 43.97M | |
| Other Shareholders' Equity | | | 7.60K | -44.40K | 63.80K | -273.80K | 20.90K | |
| Shares Outstanding | | | 149.47M | 139.17M | 123.68M | 106.35M | 103.58M | |
| Tangible Book Value per Share | | | -0.07 | -0.08 | -0.22 | -0.32 | -0.35 | |
| Total Shareholders' Equity | | | -7.58M | -8.83M | -9.87M | 10.11M | 27.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.13M | 7.80M | 22.99M | 59.74M | 80.28M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.96 | -0.79 | -0.23 | 0.20 | 0.00 | |
| Current Ratio | | | 0.86 | 0.37 | 0.21 | 0.36 | 0.38 | |
| Return On Assets (ROA) | | | 8.24% | -6.49% | -92.46% | -29.09% | -8.17% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -171.86% | -24.29% | |
| Return On Invested Capital (ROIC) | | | 16.04% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 16.04% | N/A | N/A | N/A | N/A | |