| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | N/A | 29.02M | 15.64M | 14.08M | |
| Receivables | | | 360.00K | 1.12M | 2.86M | 7.47M | 6.41M | |
| Inventories | | | 440.00K | 400.00K | 307.00K | 611.00K | 680.00K | |
| Other Current Assets | | | 1.72M | 3.66M | 4.70M | 1.36M | 312.00K | |
| Total Current Assets | | | 43.00M | 49.00M | 36.88M | 25.08M | 21.48M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 20.00K | 30.00K | 53.00K | 139.00K | 124.00K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | N/A | 0.00 | 0.00 | 106.00K | 124.00K | |
| Intangibles | | | 25.00M | 23.00M | 5.35M | 26.20M | 15.76M | |
| Other Non-Current Assets | | | 2.19M | N/A | 95.00K | 88.00K | 74.00K | |
| Total Non-Current Assets | | | 27.00M | 23.00M | 5.50M | 26.53M | 16.08M | |
| |
| TOTAL ASSETS | | | 70.00M | 72.00M | 42.37M | 51.61M | 37.56M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 32.00K | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 57.00M | 36.28M | 28.59M | 11.57M | |
| Accounts Payable | | | 730.00K | 710.00K | 838.00K | 1.96M | 910.00K | |
| Other Current Liabilities | | | 16.00M | 12.00M | 2.11M | 17.66M | 12.84M | |
| Total Current Liabilities | | | 17.00M | 70.00M | 39.26M | 48.21M | 25.33M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 53.00M | 3.06M | 0.00 | 667.00K | 1.33M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 2.31M | 310.00K | 511.00K | 1.18M | 1.89M | |
| Total Non-Current Liabilities | | | 56.00M | 3.00M | 511.00K | 1.65M | 3.15M | |
| |
| TOTAL LIABILITIES | | | 73.00M | 73.00M | 39.77M | 49.86M | 28.48M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -46.00M | -45.00M | -41.56M | -19.14M | -11.38M | |
| Additional Paid In Capital | | | 19.00M | 19.00M | 18.60M | N/A | N/A | |
| Minority Interest | | | N/A | N/A | 0.00 | -191.00K | -66.00K | |
| Common Shares | | | 26.00M | 26.00M | 25.57M | 20.89M | 20.46M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 26.00M | 26.00M | 25.57M | 20.89M | 20.46M | |
| Tangible Book Value per Share | | | -1.05 | -0.91 | -0.11 | -1.18 | -0.33 | |
| Total Shareholders' Equity | | | -2.19M | -760.00K | 2.60M | 1.75M | 9.08M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 70.00M | 72.00M | 42.37M | 51.61M | 37.56M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -24.20 | -4.03 | N/A | 0.38 | 0.15 | |
| Current Ratio | | | 2.53 | 0.70 | 0.94 | 0.52 | 0.85 | |
| Return On Assets (ROA) | | | -3.87% | -4.71% | -8.54% | -15.27% | -5.66% | |
| Return On Equity (ROE) | | | N/A | N/A | -138.85% | -450.54% | -23.41% | |
| 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 | |