ASSETS | |
---|
Current Assets | |
---|
Cash | | | 291.20K | 186.30K | 5.77M | 11.87M | 4.13M | |
Marketable Securities | | | 0.00 | 8.80K | 92.50K | N/A | N/A | |
Receivables | | | 2.03M | 2.91M | 3.73M | 3.16M | 915.20K | |
Inventories | | | 2.02M | 1.20M | 235.40K | 316.30K | 40.20K | |
Other Current Assets | | | 297.60K | 174.10K | 108.30K | 2.72M | 641.40K | |
Total Current Assets | | | 4.64M | 4.48M | 9.94M | 18.06M | 5.73M | |
|
Non-Current Assets | |
---|
PPE Net | | | 0.00 | 841.60K | N/A | N/A | 0.00 | |
Investments And Advances | | | N/A | N/A | 0.00 | 1.05M | 1.04M | |
Goodwill | | | 898.80K | 898.80K | 0.00 | 757.40K | N/A | |
Intangibles | | | 495.60K | 660.80K | 550.30K | 1.09M | N/A | |
Other Non-Current Assets | | | 0.00 | 34.10K | 885.20K | N/A | N/A | |
Total Non-Current Assets | | | 1.39M | 2.44M | 1.44M | 2.90M | 1.04M | |
|
TOTAL ASSETS | | | 6.03M | 6.92M | 11.37M | 20.96M | 6.77M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.87M | 463.10K | 0.00 | 0.00 | 296.00K | |
Current Portion Of LT Debt. | | | 10.64M | 10.48M | 1.59M | 2.69M | 0.00 | |
Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
Accounts Payable | | | 6.71M | 8.48M | 4.17M | 5.69M | 2.85M | |
Other Current Liabilities | | | 0.00 | 1.32M | 1.31M | N/A | N/A | |
Total Current Liabilities | | | 19.22M | 20.74M | 7.07M | 8.38M | 3.15M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 172.50K | 1.26M | 7.39M | 5.75M | 3.86M | |
Deferred Taxes/Income | | | 163.40K | 272.40K | 64.80K | 131.50K | N/A | |
Other Non-Current Liabilities | | | 388.10K | 178.40K | N/A | N/A | N/A | |
Total Non-Current Liabilities | | | 724.00K | 1.71M | 7.46M | 5.89M | 3.86M | |
|
TOTAL LIABILITIES | | | 19.95M | 22.45M | 14.53M | 14.27M | 7.01M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -51.86M | -50.79M | -38.00M | -27.96M | -24.65M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 35.83M | 35.25M | 34.84M | 33.85M | 24.34M | |
Other Shareholders' Equity | | | 2.12M | N/A | 0.00 | 797.80K | 72.00K | |
Shares Outstanding | | | 34.32M | 28.57M | 28.22M | 27.74M | 24.36M | |
Tangible Book Value per Share | | | -0.45 | -0.60 | -0.13 | 0.17 | -0.01 | |
Total Shareholders' Equity | | | -13.91M | -15.54M | -3.16M | 6.69M | -237.90K | |
|
TOTAL LIABILITIES AND EQUITY | | | 6.03M | 6.92M | 11.37M | 20.96M | 6.77M | |
|
Statistics | |
---|
Debt/Equity | | | -0.15 | -0.11 | -2.34 | 0.86 | -17.46 | |
Current Ratio | | | 0.24 | 0.22 | 1.41 | 2.16 | 1.82 | |
Return On Assets (ROA) | | | -32.71% | -194.14% | -95.23% | -30.25% | -104.19% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | -94.74% | N/A | |