| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 410.00K | 1.38M | 759.00K | 3.52M | 10.40M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 9.09M | 11.07M | 9.76M | 8.98M | 6.10M | |
| Inventories | | | 4.10M | 4.39M | 5.79M | 7.39M | 3.68M | |
| Other Current Assets | | | 1.44M | 1.43M | 1.60M | 2.06M | 578.00K | |
| Total Current Assets | | | 15.04M | 18.26M | 17.91M | 21.95M | 20.76M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.35M | 2.89M | 4.74M | 6.42M | 2.54M | |
| Investments And Advances | | | N/A | 0.00 | 5.73M | N/A | N/A | |
| Goodwill | | | 5.70M | 5.70M | 5.70M | 13.08M | 385.00K | |
| Intangibles | | | 12.33M | 13.05M | 15.95M | 26.63M | 14.11M | |
| Other Non-Current Assets | | | 1.52M | 2.13M | 3.11M | 1.04M | N/A | |
| Total Non-Current Assets | | | 22.06M | 24.11M | 35.91M | 47.95M | 17.03M | |
| |
| TOTAL ASSETS | | | 37.11M | 42.37M | 53.82M | 69.90M | 37.79M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.71M | 2.80M | 2.90M | 2.60M | 233.00K | |
| Current Portion Of LT Debt. | | | 7.53M | 4.04M | 4.38M | 1.84M | 1.97M | |
| Accounts Payable | | | 4.54M | 5.83M | 5.08M | 5.76M | 4.44M | |
| Other Current Liabilities | | | 1.76M | 1.71M | 2.23M | 3.31M | 2.01M | |
| Total Current Liabilities | | | 17.53M | 14.38M | 14.60M | 13.51M | 8.65M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.51M | 11.52M | 14.68M | 6.31M | 3.79M | |
| Deferred Taxes/Income | | | 86.00K | 117.00K | 184.00K | 256.00K | 258.00K | |
| Other Non-Current Liabilities | | | 722.00K | 811.00K | 881.00K | 2.25M | 1.14M | |
| Total Non-Current Liabilities | | | 8.32M | 12.45M | 15.75M | 21.27M | 5.19M | |
| |
| TOTAL LIABILITIES | | | 25.85M | 26.82M | 30.34M | 34.77M | 13.83M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -53.53M | -48.60M | -34.99M | -18.79M | -9.69M | |
| Additional Paid In Capital | | | 6.37M | 6.00M | 4.67M | 3.09M | 1.64M | |
| Minority Interest | | | N/A | N/A | 0.00 | 12.44M | N/A | |
| Common Shares | | | 57.95M | 57.56M | 53.20M | 49.02M | 31.30M | |
| Other Shareholders' Equity | | | 461.00K | 584.00K | 596.00K | 1.82M | 714.00K | |
| Shares Outstanding | | | 114.82M | 113.22M | 101.92M | 94.45M | 77.17M | |
| Tangible Book Value per Share | | | -0.06 | -0.03 | 0.02 | -0.05 | 0.12 | |
| Total Shareholders' Equity | | | 11.26M | 15.55M | 23.48M | 35.13M | 23.96M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 37.11M | 42.37M | 53.82M | 69.90M | 37.79M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.00 | 0.92 | 0.75 | 0.25 | 0.17 | |
| Current Ratio | | | 0.86 | 1.27 | 1.23 | 1.63 | 2.40 | |
| Return On Assets (ROA) | | | -33.37% | -32.13% | -30.09% | -14.18% | -4.69% | |
| Return On Equity (ROE) | | | -109.99% | -87.57% | -68.97% | -28.22% | -7.40% | |
| 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 (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |