ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.81M | 6.40M | 6.98M | 12.04M | 4.39M | |
Receivables | | | 4.40K | 14.00K | 403.00K | 99.00K | 134.00K | |
Inventories | | | 1.05M | 1.18M | 1.75M | 1.24M | 767.00K | |
Other Current Assets | | | 476.70K | 460.00K | 409.00K | 1.06M | 606.00K | |
Total Current Assets | | | 5.34M | 8.05M | 9.53M | 14.44M | 5.89M | |
|
Non-Current Assets | |
---|
PPE Net | | | 161.30K | 317.00K | 438.00K | 248.00K | 336.00K | |
Goodwill | | | 3.14M | 3.14M | 10.96M | 10.96M | 15.48M | |
Intangibles | | | 5.58M | 5.51M | 4.71M | 4.48M | 5.24M | |
Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
Total Non-Current Assets | | | 8.88M | 8.97M | 16.11M | 15.68M | 21.05M | |
|
TOTAL ASSETS | | | 14.22M | 17.02M | 25.64M | 30.12M | 26.95M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 346.00K | |
Current Portion Of LT Debt. | | | N/A | N/A | N/A | 0.00 | 2.06M | |
Accrued Expenses | | | 1.05M | 1.15M | 1.69M | 754.00K | 1.29M | |
Accounts Payable | | | 750.30K | 902.00K | 673.00K | 492.00K | 2.75M | |
Other Current Liabilities | | | 225.20K | 0.00 | 48.00K | 95.00K | 25.00K | |
Total Current Liabilities | | | 2.03M | 2.05M | 2.41M | 1.34M | 6.47M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 8.18M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | N/A | 52.00K | 440.00K | 385.00K | 1.33M | |
Total Non-Current Liabilities | | | 0.00 | 52.00K | 440.00K | 385.00K | 9.51M | |
|
TOTAL LIABILITIES | | | 2.03M | 2.10M | 2.85M | 1.73M | 15.98M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -109.16M | -100.16M | -85.61M | -78.66M | -65.43M | |
Additional Paid In Capital | | | 118.76M | 112.95M | 106.07M | 104.72M | 74.58M | |
Common Shares | | | 2.60M | 2.13M | 2.33M | 2.33M | 1.81M | |
Shares Outstanding | | | 2.40M | 2.15M | 480.00K | 458.00K | 203.00K | |
Tangible Book Value per Share | | | 0.36 | 1.92 | 9.98 | 23.22 | -56.94 | |
Total Shareholders' Equity | | | 12.19M | 14.91M | 22.79M | 28.40M | 10.97M | |
|
TOTAL LIABILITIES AND EQUITY | | | 14.22M | 17.02M | 25.64M | 30.12M | 26.95M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | N/A | N/A | N/A | 0.78 | |
Current Ratio | | | 2.63 | 3.92 | 3.95 | 10.76 | 0.91 | |
Return On Assets (ROA) | | | -65.42% | -92.74% | -28.29% | -46.64% | -13.82% | |
Return On Equity (ROE) | | | -76.31% | -105.82% | -31.83% | -49.48% | -33.96% | |
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 | |