ASSETS | |
---|
Current Assets | |
---|
Cash | | | 223.00K | 759.00K | 3.52M | 10.40M | 3.16M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 10.46M | 9.76M | 8.98M | 6.10M | 3.04M | |
Inventories | | | 4.80M | 5.79M | 7.39M | 3.68M | 2.83M | |
Other Current Assets | | | 1.58M | 1.60M | 2.06M | 578.00K | 319.00K | |
Total Current Assets | | | 17.06M | 17.91M | 21.95M | 20.76M | 9.35M | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.71M | 4.74M | 6.42M | 2.54M | 1.95M | |
Investments And Advances | | | 4.99M | 5.73M | N/A | N/A | N/A | |
Goodwill | | | 5.70M | 5.70M | 13.08M | 385.00K | N/A | |
Intangibles | | | 15.04M | 15.95M | 26.63M | 14.11M | 12.69M | |
Other Non-Current Assets | | | 2.35M | 3.11M | 1.04M | N/A | 0.00 | |
Total Non-Current Assets | | | 32.51M | 35.91M | 47.95M | 17.03M | 14.64M | |
|
TOTAL ASSETS | | | 49.57M | 53.82M | 69.90M | 37.79M | 23.99M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.19M | 2.90M | 2.60M | 233.00K | 0.00 | |
Current Portion Of LT Debt. | | | 3.88M | 4.38M | 1.84M | 1.97M | 434.00K | |
Accounts Payable | | | 5.99M | 5.08M | 5.76M | 4.44M | 2.62M | |
Other Current Liabilities | | | 2.04M | 2.23M | 3.31M | 2.01M | 3.25M | |
Total Current Liabilities | | | 13.10M | 14.60M | 13.51M | 8.65M | 6.30M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 12.57M | 14.68M | 6.31M | 3.79M | 3.34M | |
Deferred Taxes/Income | | | 177.00K | 184.00K | 256.00K | 258.00K | 0.00 | |
Other Non-Current Liabilities | | | 1.16M | 881.00K | 2.25M | 1.14M | N/A | |
Total Non-Current Liabilities | | | 13.91M | 15.75M | 21.27M | 5.19M | 3.34M | |
|
TOTAL LIABILITIES | | | 27.01M | 30.34M | 34.77M | 13.83M | 9.64M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -41.15M | -34.99M | -18.79M | -9.69M | -7.92M | |
Additional Paid In Capital | | | 5.80M | 4.67M | 3.09M | 1.64M | 1.38M | |
Minority Interest | | | N/A | 0.00 | 12.44M | N/A | N/A | |
Common Shares | | | 57.54M | 53.20M | 49.02M | 31.30M | 20.66M | |
Other Shareholders' Equity | | | 372.00K | 596.00K | 1.82M | 714.00K | 215.00K | |
Shares Outstanding | | | 113.10M | 101.92M | 94.45M | 77.17M | 66.04M | |
Tangible Book Value per Share | | | 0.02 | 0.02 | -0.05 | 0.12 | 0.03 | |
Total Shareholders' Equity | | | 22.56M | 23.48M | 35.13M | 23.96M | 14.34M | |
|
TOTAL LIABILITIES AND EQUITY | | | 49.57M | 53.82M | 69.90M | 37.79M | 23.99M | |
|
Statistics | |
---|
Debt/Equity | | | 0.61 | 0.75 | 0.25 | 0.17 | 0.23 | |
Current Ratio | | | 1.30 | 1.23 | 1.63 | 2.40 | 1.48 | |
Return On Assets (ROA) | | | -16.71% | -30.09% | -14.18% | -4.69% | -15.33% | |
Return On Equity (ROE) | | | -36.72% | -68.97% | -28.22% | -7.40% | -25.64% | |
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 (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |