| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.37M | 775.40K | N/A | N/A | 900.00K | |
| Cash Equivalents | | | N/A | N/A | 0.00 | 2.57M | N/A | |
| Receivables | | | 3.80M | 3.96M | 1.85M | 1.19M | 5.11M | |
| Inventories | | | 6.12M | 5.75M | 6.80M | 2.98M | 2.32M | |
| Other Current Assets | | | 2.85M | 2.44M | 3.26M | 1.55M | 730.00K | |
| Total Current Assets | | | 14.14M | 12.93M | 11.91M | 8.29M | 9.06M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 36.15M | 40.09M | 43.06M | 23.22M | 16.45M | |
| Investments And Advances | | | 237.70K | 1.09M | 1.54M | 200.00K | 200.00K | |
| Goodwill | | | 14.88M | 14.88M | 16.96M | 2.22M | N/A | |
| Intangibles | | | 9.18M | 7.42M | 7.98M | 200.00K | 20.00K | |
| Other Non-Current Assets | | | 856.00K | 956.00K | 947.30K | 460.00K | 380.00K | |
| Total Non-Current Assets | | | 61.30M | 64.44M | 70.48M | 26.29M | 17.04M | |
| |
| TOTAL ASSETS | | | 75.44M | 77.36M | 82.40M | 34.58M | 26.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.06M | 6.33M | 15.22M | 150.00K | 0.00 | |
| Current Portion Of LT Debt. | | | 1.76M | 62.20K | 65.10K | 370.00K | 500.00K | |
| Accrued Expenses | | | 4.91M | 5.61M | 5.31M | 2.46M | 1.74M | |
| Accounts Payable | | | 8.51M | 8.52M | 5.87M | 3.57M | 3.37M | |
| Other Current Liabilities | | | 2.09M | 2.22M | 2.30M | 1.82M | 1.93M | |
| Total Current Liabilities | | | 18.33M | 22.75M | 28.77M | 8.37M | 7.54M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.66M | 3.89M | 2.50M | 2.56M | 2.80M | |
| Deferred Taxes/Income | | | 1.07M | 1.18M | 1.27M | 40.00K | N/A | |
| Other Non-Current Liabilities | | | 36.92M | 37.90M | 39.14M | 22.82M | 16.61M | |
| Total Non-Current Liabilities | | | 45.50M | 42.95M | 43.13M | 25.69M | 19.29M | |
| |
| TOTAL LIABILITIES | | | 63.82M | 65.70M | 71.90M | 34.06M | 26.83M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -8.16M | -1.65M | -2.82M | 520.00K | -730.00K | |
| Additional Paid In Capital | | | 19.77M | 13.31M | 13.31M | N/A | N/A | |
| Minority Interest | | | -146.50K | -27.20K | 221.10K | 270.00K | -120.00K | |
| Common Shares | | | 2.50K | 2.00K | 2.00K | 0.00 | 0.00 | |
| Shares Outstanding | | | 24.47M | 19.69M | 19.69M | 18.50M | 18.50M | |
| Tangible Book Value per Share | | | -0.51 | -0.54 | -0.73 | -0.10 | -0.04 | |
| Total Shareholders' Equity | | | 11.62M | 11.67M | 10.50M | 520.00K | -730.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 75.44M | 77.36M | 82.40M | 34.58M | 26.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.75 | 0.88 | 1.69 | 5.21 | -3.84 | |
| Current Ratio | | | 0.77 | 0.57 | 0.41 | 0.99 | 1.20 | |
| Return On Assets (ROA) | | | -7.67% | 1.51% | -4.05% | 3.61% | -2.15% | |
| Return On Equity (ROE) | | | -49.79% | 10.02% | -31.82% | 240.38% | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 0.24% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 0.27% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 0.30% | N/A | |