ASSETS | |
---|
Current Assets | |
---|
Cash | | | 18.85M | 3.94M | 6.51M | 420.00K | 220.00K | |
Marketable Securities | | | 3.43M | 11.74M | 800.00K | N/A | N/A | |
Receivables | | | 12.09M | 520.00K | 50.00K | 290.00K | 90.00K | |
Inventories | | | 45.24M | 8.50M | 10.04M | 11.56M | 3.70M | |
Other Current Assets | | | 18.70M | 720.00K | 830.00K | 380.00K | 70.00K | |
Total Current Assets | | | 98.31M | 25.41M | 18.23M | 12.65M | 4.07M | |
|
Non-Current Assets | |
---|
PPE Net | | | 62.50M | 4.64M | 1.61M | 540.00K | 190.00K | |
Goodwill | | | 28.49M | N/A | N/A | N/A | N/A | |
Intangibles | | | 24.88M | 1.11M | 70.00K | 40.00K | 0.00 | |
Other Non-Current Assets | | | 48.22K | 3.25M | 0.00 | 990.00K | 0.00 | |
Total Non-Current Assets | | | 115.92M | 9.00M | 1.68M | 1.57M | 190.00K | |
|
TOTAL ASSETS | | | 214.24M | 34.41M | 19.91M | 14.22M | 4.26M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 25.75M | 0.00 | 2.16M | 2.96M | 1.09M | |
Current Portion Of LT Debt. | | | 19.94M | 720.00K | N/A | N/A | N/A | |
Accrued Expenses | | | 7.03M | 600.00K | 640.00K | 410.00K | 0.00 | |
Accounts Payable | | | 9.58M | 270.00K | 110.00K | 930.00K | 600.00K | |
Other Current Liabilities | | | 3.84M | 1.46M | 350.00K | 160.00K | 30.00K | |
Total Current Liabilities | | | 66.14M | 3.06M | 3.27M | 4.46M | 1.72M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 79.35M | 1.93M | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 20.88M | 280.00K | 800.00K | N/A | N/A | |
Total Non-Current Liabilities | | | 112.70M | 2.21M | 790.00K | 0.00 | 0.00 | |
|
TOTAL LIABILITIES | | | 178.84M | 5.27M | 4.06M | 4.46M | 1.72M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -14.67M | -15.42M | -10.60M | -6.55M | -60.00K | |
Additional Paid In Capital | | | 42.23M | 45.32M | 27.11M | 16.31M | 2.59M | |
Minority Interest | | | 12.47M | N/A | N/A | N/A | N/A | |
Common Shares | | | 8.59M | 0.00 | 0.00 | 0.00 | 0.00 | |
Treasury Stock | | | -758.35K | -760.00K | -660.00K | N/A | N/A | |
Shares Outstanding | | | 10.47M | 10.03M | 8.69M | 7.28M | 7.28M | |
Tangible Book Value per Share | | | -2.54 | 2.79 | 1.82 | 1.33 | 0.35 | |
Total Shareholders' Equity | | | 35.40M | 29.14M | 15.85M | 9.75M | 2.53M | |
|
TOTAL LIABILITIES AND EQUITY | | | 214.24M | 34.41M | 19.91M | 14.22M | 4.26M | |
|
Statistics | |
---|
Debt/Equity | | | 2.97 | 0.07 | N/A | N/A | N/A | |
Current Ratio | | | 1.49 | 8.30 | 5.57 | 2.84 | 2.37 | |
Return On Assets (ROA) | | | -8.43% | -14.01% | -20.24% | -45.64% | -33.33% | |
Return On Equity (ROE) | | | -50.99% | -16.54% | -25.43% | -66.56% | -56.13% | |
Return On Invested Capital (ROIC) | | | 1.35% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.38% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 2.01% | N/A | N/A | N/A | N/A | |