ASSETS | |
---|
Current Assets | |
---|
Cash | | | 13.22M | 5.15M | 5.85M | 14.20M | 4.65M | |
Receivables | | | 10.01M | 7.87M | 9.04M | 5.40M | 10.10M | |
Inventories | | | 4.83M | 6.63M | 5.69M | 5.69M | 4.59M | |
Other Current Assets | | | 1.83M | 2.14M | 2.20M | 1.14M | 1.38M | |
Total Current Assets | | | 29.89M | 21.80M | 22.79M | 26.43M | 20.72M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.77M | 3.34M | 4.14M | 4.44M | 2.43M | |
Goodwill | | | 3.45M | 3.45M | 3.45M | N/A | N/A | |
Intangibles | | | 5.44M | 6.21M | 6.98M | 160.00K | 370.00K | |
Total Non-Current Assets | | | 11.66M | 13.00M | 14.57M | 4.60M | 2.81M | |
|
TOTAL ASSETS | | | 41.55M | 34.80M | 37.36M | 31.03M | 23.53M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 3.68M | 8.50M | 8.10M | 8.10M | 8.08M | |
Current Portion Of LT Debt. | | | 2.38M | 857.30K | 1.96M | 730.00K | 730.00K | |
Accrued Expenses | | | 7.64M | 2.89M | 3.14M | 2.92M | 3.94M | |
Accounts Payable | | | 7.99M | 7.80M | 7.30M | 4.82M | 7.13M | |
Other Current Liabilities | | | 6.05M | 7.22M | 6.54M | 4.39M | 5.38M | |
Total Current Liabilities | | | 27.74M | 27.27M | 27.04M | 20.95M | 25.26M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.76M | 5.01M | 3.78M | 3.28M | 580.00K | |
Other Non-Current Liabilities | | | 103.20K | 202.50K | 2.96M | N/A | N/A | |
Total Non-Current Liabilities | | | 6.87M | 5.21M | 6.74M | 3.29M | 580.00K | |
|
TOTAL LIABILITIES | | | 34.61M | 32.48M | 33.78M | 24.24M | 25.84M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -89.55M | -87.74M | -86.48M | -82.06M | -75.70M | |
Common Shares | | | 94.58M | 88.14M | 88.14M | 86.93M | 71.48M | |
Other Shareholders' Equity | | | 1.91M | 1.92M | 1.92M | 1.92M | 1.92M | |
Shares Outstanding | | | 50.85M | 44.60M | 44.60M | 43.63M | 33.67M | |
Tangible Book Value per Share | | | -0.04 | -0.16 | -0.15 | 0.15 | -0.08 | |
Total Shareholders' Equity | | | 6.94M | 2.32M | 3.58M | 6.79M | -2.31M | |
|
TOTAL LIABILITIES AND EQUITY | | | 41.55M | 34.80M | 37.36M | 31.03M | 23.53M | |
|
Statistics | |
---|
Debt/Equity | | | 1.50 | 5.83 | 3.32 | 1.68 | -3.75 | |
Current Ratio | | | 1.08 | 0.80 | 0.84 | 1.26 | 0.82 | |
Return On Assets (ROA) | | | -6.32% | -4.84% | -13.92% | -22.62% | 6.29% | |
Return On Equity (ROE) | | | -37.86% | -72.68% | -145.25% | -103.39% | N/A | |
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 (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |