ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 675.80K | 70.00K | 270.00K | 2.19M | 740.00K | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 17.40K | 23.05M | 490.00K | 1.16M | 970.00K | |
Inventories | | | 3.00M | 6.15M | 0.00 | 190.00K | 750.00K | |
Other Current Assets | | | 200.00 | 2.49M | 2.52M | 2.09M | 2.78M | |
Total Current Assets | | | 3.69M | 31.76M | 3.28M | 5.64M | 5.23M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.44M | 3.27M | 7.89M | 7.32M | 1.15M | |
Investments And Advances | | | 24.26M | 260.00K | 560.00K | N/A | N/A | |
Goodwill | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
Intangibles | | | 739.20K | 1.27M | 1.90M | 0.00 | 13.56M | |
Other Non-Current Assets | | | N/A | 20.91M | 11.46M | N/A | N/A | |
Total Non-Current Assets | | | 26.44M | 25.71M | 21.81M | 7.31M | 14.72M | |
|
TOTAL ASSETS | | | 30.13M | 57.47M | 25.09M | 12.95M | 19.95M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 210.00K | 3.58M | |
Current Portion Of LT Debt. | | | N/A | 7.55M | 4.74M | 0.00 | 5.09M | |
Accrued Expenses | | | N/A | 80.00K | 1.01M | 390.00K | 330.00K | |
Accounts Payable | | | 926.70K | 140.00K | 390.00K | 380.00K | 6.21M | |
Other Current Liabilities | | | 1.46M | 3.21M | 3.59M | 3.38M | 2.79M | |
Total Current Liabilities | | | 2.39M | 10.98M | 9.73M | 4.36M | 17.99M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 11.14M | 0.00 | 1.40M | 2.20M | 500.00K | |
Deferred Taxes/Income | | | N/A | N/A | 0.00 | 10.00K | 1.37M | |
Other Non-Current Liabilities | | | 0.00 | 3.57M | 0.00 | 1.48M | 0.00 | |
Total Non-Current Liabilities | | | 10.60M | 5.20M | 3.56M | 7.02M | 3.68M | |
|
TOTAL LIABILITIES | | | 12.99M | 16.18M | 13.29M | 11.38M | 21.67M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -51.83M | -48.40M | -36.34M | -30.51M | -20.63M | |
Minority Interest | | | -539.70K | 1.63M | 2.16M | 3.33M | 1.81M | |
Common Shares | | | 68.98M | 89.69M | 48.14M | 32.09M | 18.90M | |
Shares Outstanding | | | 3.41M | 2.05M | 930.00K | 650.00K | 340.00K | |
Tangible Book Value per Share | | | 4.81 | 19.52 | 10.65 | 2.43 | -44.97 | |
Total Shareholders' Equity | | | 17.14M | 41.29M | 11.80M | 1.58M | -1.73M | |
|
TOTAL LIABILITIES AND EQUITY | | | 30.13M | 57.47M | 25.09M | 12.95M | 19.95M | |
|
Statistics | |
---|
Debt/Equity | | | 0.65 | N/A | 0.12 | 1.53 | -2.36 | |
Current Ratio | | | 1.55 | 2.89 | 0.34 | 1.29 | 0.29 | |
Return On Assets (ROA) | | | -55.53% | -21.96% | -23.00% | -77.45% | -78.45% | |
Return On Equity (ROE) | | | -97.61% | -30.56% | -48.90% | -634.81% | 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 | |