ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 32.74M | 29.02M | 15.64M | 14.08M | 7.20M | |
Receivables | | | 650.00K | 2.86M | 7.47M | 6.41M | 2.70M | |
Inventories | | | 392.00K | 307.00K | 611.00K | 680.00K | 15.09M | |
Other Current Assets | | | 4.47M | 4.70M | 1.36M | 312.00K | 638.00K | |
Total Current Assets | | | 38.25M | 36.88M | 25.08M | 21.48M | 25.61M | |
|
Non-Current Assets | |
---|
PPE Net | | | 49.00K | 53.00K | 139.00K | 124.00K | 128.00K | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | N/A | 0.00 | 106.00K | 124.00K | 142.00K | |
Intangibles | | | 9.74M | 5.35M | 26.20M | 15.76M | 19.67M | |
Other Non-Current Assets | | | 88.00K | 95.00K | 88.00K | 74.00K | 95.00K | |
Total Non-Current Assets | | | 9.88M | 5.50M | 26.53M | 16.08M | 20.04M | |
|
TOTAL ASSETS | | | 48.13M | 42.37M | 51.61M | 37.56M | 45.65M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.76M | 32.00K | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 36.28M | 28.59M | 11.57M | 7.40M | |
Accounts Payable | | | 1.35M | 838.00K | 1.96M | 910.00K | 1.52M | |
Other Current Liabilities | | | 4.87M | 2.11M | 17.66M | 12.84M | 27.55M | |
Total Current Liabilities | | | 7.98M | 39.26M | 48.21M | 25.33M | 36.47M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 39.43M | 0.00 | 667.00K | 1.33M | 2.00M | |
Deferred Taxes/Income | | | 8.00K | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 195.00K | 511.00K | 1.18M | 1.89M | 489.00K | |
Total Non-Current Liabilities | | | 39.63M | 511.00K | 1.65M | 3.15M | 2.04M | |
|
TOTAL LIABILITIES | | | 47.61M | 39.77M | 49.86M | 28.48M | 38.52M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -43.68M | -41.56M | -19.14M | -11.38M | -9.78M | |
Additional Paid In Capital | | | 18.60M | 18.60M | N/A | N/A | N/A | |
Minority Interest | | | 0.00 | 0.00 | -191.00K | -66.00K | -446.00K | |
Common Shares | | | 25.59M | 25.57M | 20.89M | 20.46M | 16.91M | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 25.57M | 25.57M | 20.89M | 20.46M | 16.91M | |
Tangible Book Value per Share | | | -0.36 | -0.11 | -1.18 | -0.33 | -0.75 | |
Total Shareholders' Equity | | | 513.00K | 2.60M | 1.75M | 9.08M | 7.13M | |
|
TOTAL LIABILITIES AND EQUITY | | | 48.13M | 42.37M | 51.61M | 37.56M | 45.65M | |
|
Statistics | |
---|
Debt/Equity | | | 80.29 | N/A | 0.38 | 0.15 | 0.28 | |
Current Ratio | | | 4.79 | 0.94 | 0.52 | 0.85 | 0.70 | |
Return On Assets (ROA) | | | -10.49% | -8.54% | -15.27% | -5.66% | -15.55% | |
Return On Equity (ROE) | | | -983.82% | -138.85% | -450.54% | -23.41% | -99.54% | |
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 | |