| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 23.45M | 21.94M | 20.24M | 6.93M | 12.73M | |
| Marketable Securities | | | 76.40K | N/A | N/A | N/A | N/A | |
| Receivables | | | 5.42M | 6.55M | 6.46M | 7.27M | 5.07M | |
| Inventories | | | 287.80K | 274.90K | 506.40K | 5.11M | 1.39M | |
| Other Current Assets | | | 2.69M | 2.09M | 3.92M | 15.96M | 2.78M | |
| Total Current Assets | | | 31.93M | 30.85M | 31.12M | 35.26M | 21.96M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.73M | 5.45M | 6.73M | 12.24M | 12.26M | |
| Goodwill | | | 411.90K | 411.90K | 411.90K | 2.68M | 330.00K | |
| Intangibles | | | 2.13M | 2.30M | 2.84M | 5.79M | 160.00K | |
| Other Non-Current Assets | | | 4.85M | 3.71M | 3.10M | 3.26M | 3.51M | |
| Total Non-Current Assets | | | 15.58M | 13.85M | 14.69M | 25.91M | 19.79M | |
| |
| TOTAL ASSETS | | | 47.51M | 44.69M | 45.81M | 61.17M | 41.75M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 3.10M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.54M | 1.72M | 1.68M | 10.23M | 17.42M | |
| Accrued Expenses | | | N/A | 1.90M | 2.17M | 2.02M | 1.77M | |
| Accounts Payable | | | 4.53M | 2.00M | 5.13M | 2.06M | 680.00K | |
| Other Current Liabilities | | | N/A | 647.00K | 4.94M | 4.90M | 2.63M | |
| Total Current Liabilities | | | 6.07M | 6.26M | 14.01M | 19.21M | 22.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.39M | 889.90K | 1.72M | 17.93M | 6.86M | |
| Other Non-Current Liabilities | | | 5.83M | 5.55M | 4.94M | 4.89M | 5.87M | |
| Total Non-Current Liabilities | | | 7.17M | 6.38M | 6.58M | 22.76M | 12.77M | |
| |
| TOTAL LIABILITIES | | | 13.23M | 12.64M | 20.58M | 41.97M | 35.27M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -65.97M | -63.73M | -57.87M | -28.29M | -9.73M | |
| Additional Paid In Capital | | | 96.36M | 93.10M | 80.98M | 46.23M | 15.38M | |
| Minority Interest | | | -51.60K | -60.60K | -79.10K | -60.00K | 40.00K | |
| Common Shares | | | 2.62M | 2.14M | 1.18M | 190.00K | 60.00K | |
| Other Shareholders' Equity | | | 1.26M | 541.00K | 935.10K | 1.06M | 770.00K | |
| Shares Outstanding | | | 21.82M | 17.81M | 9.83M | 1.62M | 530.00K | |
| Tangible Book Value per Share | | | 1.45 | 1.65 | 2.24 | 6.62 | 11.32 | |
| Total Shareholders' Equity | | | 34.28M | 32.05M | 25.23M | 19.19M | 6.49M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 47.51M | 44.69M | 45.81M | 61.17M | 41.75M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.04 | 0.03 | 0.19 | 0.93 | 1.06 | |
| Current Ratio | | | 5.26 | 4.92 | 2.22 | 1.84 | 0.98 | |
| Return On Assets (ROA) | | | -13.16% | -13.12% | -64.55% | -30.34% | -13.13% | |
| Return On Equity (ROE) | | | -18.24% | -18.30% | -117.20% | -96.72% | -84.44% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |