ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 4.90M | 750.00K | 1.05M | 640.00K | 2.55M | |
Receivables | | | 7.40M | 3.41M | 4.03M | 4.90M | 2.27M | |
Inventories | | | 13.30M | 6.19M | 10.41M | 10.91M | 9.80M | |
Other Current Assets | | | 7.00M | 3.69M | 3.72M | 1.93M | 1.40M | |
Total Current Assets | | | 32.50M | 14.03M | 19.21M | 18.38M | 16.02M | |
|
Non-Current Assets | |
---|
PPE Net | | | 81.50M | 77.36M | 20.29M | 17.82M | 15.47M | |
Intangibles | | | 4.90M | 900.00K | 1.03M | 1.17M | 1.30M | |
Other Non-Current Assets | | | 1.30M | 1.91M | 1.35M | 1.56M | 1.18M | |
Total Non-Current Assets | | | 99.10M | 85.23M | 27.89M | 30.56M | 29.99M | |
|
TOTAL ASSETS | | | 131.60M | 99.26M | 47.10M | 48.94M | 46.01M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.60M | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 19.80M | 20.36M | 21.53M | 17.24M | 1.46M | |
Accrued Expenses | | | 9.90M | 6.75M | 1.39M | 870.00K | 730.00K | |
Accounts Payable | | | 8.70M | 10.67M | 14.18M | 15.56M | 12.36M | |
Other Current Liabilities | | | 10.50M | 4.90M | 3.73M | 3.11M | 6.81M | |
Total Current Liabilities | | | 50.40M | 42.67M | 40.83M | 36.78M | 21.36M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 200.00K | 320.00K | 540.00K | 300.00K | 13.24M | |
Deferred Taxes/Income | | | 1.10M | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 58.70M | 58.81M | 6.76M | 6.40M | 5.51M | |
Total Non-Current Liabilities | | | 60.50M | 59.14M | 7.30M | 6.70M | 18.75M | |
|
TOTAL LIABILITIES | | | 110.90M | 101.81M | 48.13M | 43.48M | 40.11M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -21.50M | -24.25M | -15.97M | -3.96M | -3.17M | |
Additional Paid In Capital | | | 31.40M | 18.20M | 14.93M | 9.43M | 9.08M | |
Minority Interest | | | 600.00K | N/A | N/A | N/A | N/A | |
Common Shares | | | 10.20M | 3.50M | 0.00 | 0.00 | 0.00 | |
Other Shareholders' Equity | | | 700.00K | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 30.20M | 18.66M | 16.74M | 14.22M | 14.10M | |
Tangible Book Value per Share | | | 0.04 | -0.37 | -0.12 | 0.30 | 0.33 | |
Total Shareholders' Equity | | | 20.70M | -2.55M | -1.03M | 5.47M | 5.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 131.60M | 99.26M | 47.10M | 48.94M | 46.01M | |
|
Statistics | |
---|
Debt/Equity | | | 0.09 | -0.13 | -0.52 | 0.05 | 2.24 | |
Current Ratio | | | 0.64 | 0.33 | 0.47 | 0.50 | 0.75 | |
Return On Assets (ROA) | | | 0.57% | -8.36% | -25.48% | -1.63% | 2.61% | |
Return On Equity (ROE) | | | 3.62% | N/A | N/A | -14.63% | 20.34% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 5.77% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 6.43% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 6.84% | |