ASSETS | |
---|
Current Assets | |
---|
Cash | | | 420.00K | 660.00K | 440.00K | 620.00K | |
Cash Equivalents | | | 10.00K | 10.00K | 10.00K | 20.00K | |
Receivables | | | 3.27M | 4.25M | 7.41M | 6.34M | |
Inventories | | | 2.28M | 2.83M | 4.05M | 5.19M | |
Other Current Assets | | | 410.00K | 230.00K | 320.00K | 350.00K | |
Total Current Assets | | | 6.38M | 7.98M | 12.22M | 12.52M | |
|
Non-Current Assets | |
---|
PPE Net | | | 80.00K | 110.00K | 180.00K | 270.00K | |
Investments And Advances | | | 340.00K | 470.00K | 480.00K | 480.00K | |
Goodwill | | | 0.00 | 0.00 | 640.00K | 780.00K | |
Intangibles | | | 13.57M | 13.67M | 12.56M | 12.62M | |
Other Non-Current Assets | | | N/A | N/A | 0.00 | N/A | |
Total Non-Current Assets | | | 14.00M | 14.24M | 13.86M | 14.15M | |
|
TOTAL ASSETS | | | 20.38M | 22.22M | 26.08M | 26.67M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 50.00K | 270.00K | 250.00K | 370.00K | |
Accrued Expenses | | | 5.49M | 4.72M | 3.63M | 2.87M | |
Accounts Payable | | | 3.88M | 4.29M | 5.47M | 4.77M | |
Other Current Liabilities | | | 11.94M | 8.53M | 5.09M | 1.58M | |
Total Current Liabilities | | | 21.37M | 17.82M | 14.44M | 9.58M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.00M | 10.00M | 10.00M | 10.00M | |
Deferred Taxes/Income | | | 910.00K | 910.00K | 1.05M | 1.08M | |
Other Non-Current Liabilities | | | 950.00K | 860.00K | 1.20M | 1.13M | |
Total Non-Current Liabilities | | | 11.86M | 11.77M | 12.25M | 12.21M | |
|
TOTAL LIABILITIES | | | 33.23M | 29.59M | 26.69M | 21.79M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -34.37M | -27.59M | -20.94M | -15.33M | |
Additional Paid In Capital | | | 19.32M | 19.32M | 19.32M | 19.32M | |
Common Shares | | | 2.20M | 2.20M | 2.20M | 2.20M | |
Other Shareholders' Equity | | | 0.00 | -1.29M | -1.18M | -1.32M | |
Shares Outstanding | | | 21.95M | 21.95M | 21.95M | 21.95M | |
Tangible Book Value per Share | | | -1.20 | -0.96 | -0.63 | -0.39 | |
Total Shareholders' Equity | | | -12.85M | -7.37M | -600.00K | 4.87M | |
|
TOTAL LIABILITIES AND EQUITY | | | 20.38M | 22.22M | 26.08M | 26.67M | |
|
Statistics | |
---|
Debt/Equity | | | -0.78 | -1.39 | -17.08 | 2.13 | |
Current Ratio | | | 0.30 | 0.45 | 0.85 | 1.31 | |
Return On Assets (ROA) | | | -26.89% | -29.93% | -21.51% | -15.94% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | -87.27% | |