ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 4.57M | 14.59M | 5.07M | 19.60M | 4.25M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
Receivables | | | 37.30M | 23.27M | 8.19M | 2.64M | 180.00K | |
Inventories | | | 8.84M | 11.31M | 8.42M | 3.60M | 1.30M | |
Other Current Assets | | | 5.57M | 5.61M | 5.89M | 4.07M | 900.00K | |
Total Current Assets | | | 56.29M | 54.78M | 27.58M | 29.92M | 6.63M | |
|
Non-Current Assets | |
---|
PPE Net | | | 71.76M | 73.91M | 68.81M | 25.04M | 3.90M | |
Investments And Advances | | | 795.60K | 732.10K | 1.15M | 30.00K | 20.00K | |
Intangibles | | | 14.38M | 11.97M | 10.27M | 7.11M | 3.98M | |
Other Non-Current Assets | | | 16.20K | 16.00K | 7.00K | 40.00K | 20.00K | |
Total Non-Current Assets | | | 86.95M | 86.63M | 80.24M | 32.22M | 7.92M | |
|
TOTAL ASSETS | | | 143.24M | 141.41M | 107.81M | 62.14M | 14.55M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 4.86M | 1.14M | 987.00K | 150.00K | 110.00K | |
Accrued Expenses | | | 17.42M | 6.45M | 2.13M | N/A | N/A | |
Accounts Payable | | | 7.55M | 5.53M | 11.19M | 6.39M | 950.00K | |
Other Current Liabilities | | | 10.11M | 5.62M | 1.76M | 3.86M | 3.40M | |
Total Current Liabilities | | | 39.94M | 18.74M | 16.07M | 10.40M | 4.45M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 32.86M | 38.69M | 2.84M | 3.28M | 590.00K | |
Deferred Taxes/Income | | | 700.80K | 860.50K | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 3.31M | 2.85M | 2.45M | 1.94M | 760.00K | |
Total Non-Current Liabilities | | | 36.87M | 42.40M | 5.29M | 5.22M | 1.36M | |
|
TOTAL LIABILITIES | | | 76.81M | 61.14M | 21.36M | 15.62M | 5.81M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -56.37M | -35.55M | -28.33M | -15.50M | -6.75M | |
Additional Paid In Capital | | | 93.72M | 88.62M | 87.59M | 37.62M | -6.77M | |
Minority Interest | | | -2.40K | -600.00 | 600.00 | N/A | N/A | |
Common Shares | | | 29.07M | 27.20M | 27.20M | 24.41M | 22.27M | |
Other Shareholders' Equity | | | 2.40K | 600.00 | -600.00 | N/A | N/A | |
Shares Outstanding | | | 29.07M | 27.20M | 27.20M | 24.41M | 22.71M | |
Tangible Book Value per Share | | | 1.79 | 2.51 | 2.80 | 1.61 | 0.21 | |
Total Shareholders' Equity | | | 66.43M | 80.27M | 86.45M | 46.52M | 8.74M | |
|
TOTAL LIABILITIES AND EQUITY | | | 143.24M | 141.41M | 107.81M | 62.14M | 14.55M | |
|
Statistics | |
---|
Debt/Equity | | | 0.49 | 0.48 | 0.03 | 0.07 | 0.07 | |
Current Ratio | | | 1.41 | 2.92 | 1.72 | 2.88 | 1.49 | |
Return On Assets (ROA) | | | -14.48% | -5.07% | -12.04% | -14.00% | -24.74% | |
Return On Equity (ROE) | | | -31.21% | -8.92% | -15.01% | -18.70% | -41.19% | |
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 | |