ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.18M | 1.25M | 13.72M | 18.25M | 18.24M | |
Receivables | | | 2.04M | 2.45M | 6.49M | 5.45M | 990.00K | |
Inventories | | | 8.34M | 8.20M | 13.28M | 12.32M | 7.40M | |
Other Current Assets | | | 5.06M | 14.77M | 26.41M | 10.29M | 3.38M | |
Total Current Assets | | | 17.63M | 26.66M | 59.90M | 46.31M | 30.01M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.62M | 2.70M | 4.41M | 5.81M | 3.69M | |
Investments And Advances | | | 3.73M | 3.89M | 4.45M | 4.86M | N/A | |
Intangibles | | | 511.70K | 634.70K | 860.00K | 390.00K | 30.00K | |
Other Non-Current Assets | | | 1.36M | 1.41M | 1.58M | 1.36M | 130.00K | |
Total Non-Current Assets | | | 8.21M | 8.64M | 11.30M | 12.42M | 3.85M | |
|
TOTAL ASSETS | | | 25.85M | 35.30M | 71.20M | 58.73M | 33.86M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 423.60K | 2.46M | 2.67M | 580.00K | |
Accrued Expenses | | | 1.54M | 1.65M | 2.20M | 2.62M | 1.93M | |
Accounts Payable | | | 2.38M | 3.96M | 8.14M | 7.39M | 5.69M | |
Other Current Liabilities | | | 3.50M | 3.02M | 18.84M | 2.37M | 3.95M | |
Total Current Liabilities | | | 7.41M | 9.05M | 31.64M | 15.05M | 12.15M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 1.52M | 1.03M | 2.10M | 3.99M | 2.97M | |
Total Non-Current Liabilities | | | 1.52M | 1.04M | 2.13M | 3.99M | 2.97M | |
|
TOTAL LIABILITIES | | | 8.93M | 10.10M | 33.77M | 19.04M | 15.12M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -33.61M | -25.64M | -14.18M | -2.64M | 3.75M | |
Additional Paid In Capital | | | 52.69M | 52.69M | 52.56M | 40.83M | 14.17M | |
Minority Interest | | | -1.10K | 11.60K | 30.00K | N/A | N/A | |
Common Shares | | | 3.60K | 3.60K | 0.00 | 0.00 | 0.00 | |
Other Shareholders' Equity | | | -2.17M | -1.84M | -950.00K | 1.50M | 820.00K | |
Shares Outstanding | | | 2.17M | 2.17M | 2.13M | 1.60M | 1.32M | |
Tangible Book Value per Share | | | 7.56 | 11.32 | 17.17 | 24.56 | 14.17 | |
Total Shareholders' Equity | | | 16.91M | 25.20M | 37.43M | 39.68M | 18.74M | |
|
TOTAL LIABILITIES AND EQUITY | | | 25.85M | 35.30M | 71.20M | 58.73M | 33.86M | |
|
Statistics | |
---|
Current Ratio | | | 2.38 | 2.95 | 1.89 | 3.08 | 2.47 | |
Return On Assets (ROA) | | | -30.81% | -32.49% | -16.15% | -10.90% | 10.63% | |
Return On Equity (ROE) | | | -47.09% | -45.50% | -30.72% | -16.13% | 19.21% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 18.08% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 18.08% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 18.10% | |