ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | 19.60M | 12.00M | |
Cash Equivalents | | | 2.43M | N/A | N/A | N/A | N/A | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 3.43M | 3.81M | 19.00M | 39.60M | 21.70M | |
Inventories | | | 21.00K | 70.00K | 9.38M | 9.10M | 9.10M | |
Other Current Assets | | | 226.00K | 220.00K | 850.00K | 1.00M | 2.20M | |
Total Current Assets | | | 6.10M | 7.22M | 79.00M | 69.30M | 45.10M | |
|
Non-Current Assets | |
---|
PPE Net | | | 11.69M | 12.00M | 30.00M | 54.30M | 130.60M | |
Investments And Advances | | | 7.16M | 7.49M | 8.18M | 7.70M | N/A | |
Goodwill | | | 812.00K | 810.00K | 810.00K | N/A | N/A | |
Intangibles | | | 1.34M | 1.51M | 1.50M | N/A | N/A | |
Other Non-Current Assets | | | N/A | N/A | N/A | 0.00 | 7.70M | |
Total Non-Current Assets | | | 22.65M | 23.78M | 44.00M | 64.70M | 140.40M | |
|
TOTAL ASSETS | | | 28.75M | 31.00M | 123.00M | 134.00M | 185.50M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 530.00K | 540.00K | 1.13M | 700.00K | 1.40M | |
Accrued Expenses | | | 495.00K | 1.77M | 8.36M | N/A | N/A | |
Accounts Payable | | | 460.00K | 880.00K | 5.41M | 8.70M | 13.40M | |
Other Current Liabilities | | | 1.24M | 1.34M | 1.56M | 500.00K | 700.00K | |
Total Current Liabilities | | | 2.72M | 4.53M | 16.00M | 9.80M | 15.40M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.99M | 4.12M | 5.21M | 5.00M | 15.10M | |
Deferred Taxes/Income | | | N/A | N/A | 0.00 | 3.90M | 6.10M | |
Other Non-Current Liabilities | | | 977.00K | 1.11M | 2.14M | N/A | N/A | |
Total Non-Current Liabilities | | | 4.96M | 5.23M | 8.00M | 8.90M | 21.20M | |
|
TOTAL LIABILITIES | | | 7.69M | 9.76M | 24.00M | 18.70M | 36.60M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -124.14M | -124.00M | -112.00M | -96.90M | -58.10M | |
Additional Paid In Capital | | | 13.26M | 13.00M | 15.00M | 14.70M | 13.80M | |
Common Shares | | | 133.43M | 133.00M | 170.00M | 169.60M | 169.70M | |
Other Shareholders' Equity | | | -1.48M | -1.48M | 27.00M | 27.90M | 23.40M | |
Shares Outstanding | | | 12.70M | 12.00M | 12.00M | 48.70M | 48.70M | |
Tangible Book Value per Share | | | 1.49 | 1.56 | 8.06 | 2.37 | 3.06 | |
Total Shareholders' Equity | | | 21.07M | 21.00M | 99.00M | 115.20M | 148.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 28.75M | 31.00M | 123.00M | 134.00M | 185.50M | |
|
Statistics | |
---|
Debt/Equity | | | 0.19 | 0.20 | 0.05 | 0.04 | 0.10 | |
Current Ratio | | | 2.24 | 1.59 | 4.94 | 7.07 | 2.93 | |
Return On Assets (ROA) | | | 90.74% | 91.33% | -10.68% | -27.31% | -10.03% | |
Return On Equity (ROE) | | | 123.85% | 134.81% | -13.27% | -31.77% | -12.49% | |
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 | |