ASSETS | |
---|
Current Assets | |
---|
Cash | | | 445.40K | N/A | N/A | 900.00K | 710.00K | |
Cash Equivalents | | | N/A | 0.00 | 2.57M | N/A | N/A | |
Receivables | | | 1.21M | 1.85M | 1.19M | 5.11M | 2.23M | |
Inventories | | | 10.66M | 6.80M | 2.98M | 2.32M | 1.94M | |
Other Current Assets | | | 3.00M | 3.26M | 1.55M | 730.00K | 0.00 | |
Total Current Assets | | | 15.31M | 11.91M | 8.29M | 9.06M | 4.89M | |
|
Non-Current Assets | |
---|
PPE Net | | | 40.86M | 43.06M | 23.22M | 16.45M | 17.98M | |
Investments And Advances | | | 1.10M | 1.54M | 200.00K | 200.00K | 0.00 | |
Goodwill | | | 16.96M | 16.96M | 2.22M | N/A | N/A | |
Intangibles | | | 7.56M | 7.98M | 200.00K | 20.00K | 10.00K | |
Other Non-Current Assets | | | 958.20K | 947.30K | 460.00K | 380.00K | 380.00K | |
Total Non-Current Assets | | | 67.44M | 70.48M | 26.29M | 17.04M | 18.37M | |
|
TOTAL ASSETS | | | 82.74M | 82.40M | 34.58M | 26.10M | 23.26M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 6.81M | 15.22M | 150.00K | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 66.70K | 65.10K | 370.00K | 500.00K | 300.00K | |
Accrued Expenses | | | 5.52M | 5.31M | 2.46M | 1.74M | 1.47M | |
Accounts Payable | | | 11.11M | 5.87M | 3.57M | 3.37M | 1.94M | |
Other Current Liabilities | | | 3.31M | 2.30M | 1.82M | 1.93M | 1.02M | |
Total Current Liabilities | | | 26.81M | 28.77M | 8.37M | 7.54M | 4.74M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.23M | 2.50M | 2.56M | 2.80M | 1.07M | |
Deferred Taxes/Income | | | 1.21M | 1.27M | 40.00K | N/A | N/A | |
Other Non-Current Liabilities | | | 37.48M | 39.14M | 22.82M | 16.61M | 17.65M | |
Total Non-Current Liabilities | | | 43.98M | 43.13M | 25.69M | 19.29M | 18.69M | |
|
TOTAL LIABILITIES | | | 70.79M | 71.90M | 34.06M | 26.83M | 23.43M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -1.36M | -2.82M | 520.00K | -730.00K | -170.00K | |
Additional Paid In Capital | | | 13.31M | 13.31M | N/A | N/A | N/A | |
Minority Interest | | | 61.40K | 221.10K | 270.00K | -120.00K | -30.00K | |
Common Shares | | | 2.00K | 2.00K | 0.00 | 0.00 | 0.00 | |
Shares Outstanding | | | 16.00M | 19.69M | 18.50M | 18.50M | 18.50M | |
Tangible Book Value per Share | | | -0.79 | -0.73 | -0.10 | -0.04 | -0.01 | |
Total Shareholders' Equity | | | 11.95M | 10.50M | 520.00K | -730.00K | -160.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 82.74M | 82.40M | 34.58M | 26.10M | 23.26M | |
|
Statistics | |
---|
Debt/Equity | | | 1.01 | 1.69 | 5.21 | -3.84 | -6.69 | |
Current Ratio | | | 0.57 | 0.41 | 0.99 | 1.20 | 1.03 | |
Return On Assets (ROA) | | | -1.60% | -4.05% | 3.61% | -2.15% | 3.87% | |
Return On Equity (ROE) | | | -11.05% | -31.82% | 240.38% | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 1.30% | N/A | 0.25% | N/A | 2.46% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.30% | N/A | 0.28% | N/A | 2.46% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 2.14% | N/A | 0.31% | N/A | 2.46% | |