ASSETS | |
---|
Current Assets | |
---|
Cash | | | 5.17M | 8.27M | 6.75M | 12.92M | 1.33M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Marketable Securities | | | N/A | N/A | N/A | 0.00 | 767.30K | |
Receivables | | | 20.96M | 16.64M | 8.87M | 3.20M | 5.08M | |
Inventories | | | 16.52M | 11.37M | 14.98M | 8.13M | 5.89M | |
Other Current Assets | | | 1.42M | 1.56M | 1.12M | 1.39M | 431.50K | |
Total Current Assets | | | 44.08M | 37.83M | 31.72M | 25.64M | 13.50M | |
|
Non-Current Assets | |
---|
PPE Net | | | 22.95M | 19.30M | 18.68M | 6.71M | 3.16M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 4.50M | 7.26M | 7.26M | 372.90K | 347.40K | |
Intangibles | | | 4.47M | 5.97M | 7.52M | 1.04M | 1.08M | |
Other Non-Current Assets | | | 419.00K | 1.00M | 288.00K | 1.06M | N/A | |
Total Non-Current Assets | | | 32.34M | 33.54M | 33.74M | 9.18M | 4.59M | |
|
TOTAL ASSETS | | | 76.42M | 71.36M | 65.47M | 34.82M | 18.09M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 9.65M | 6.37M | 4.94M | 709.10K | 0.00 | |
Current Portion Of LT Debt. | | | 2.65M | 5.94M | 1.22M | 526.60K | 191.60K | |
Accounts Payable | | | 17.16M | 11.22M | 10.67M | 4.70M | 3.62M | |
Other Current Liabilities | | | 11.00M | 16.34M | 8.53M | 8.76M | 2.45M | |
Total Current Liabilities | | | 40.46M | 39.86M | 25.36M | 14.70M | 6.26M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.90M | 3.96M | 9.10M | 3.78M | 1.74M | |
Deferred Taxes/Income | | | N/A | 0.00 | 134.60K | 332.70K | 426.00K | |
Other Non-Current Liabilities | | | 0.00 | 3.89M | 3.27M | N/A | N/A | |
Total Non-Current Liabilities | | | 3.90M | 7.85M | 12.50M | 4.11M | 2.17M | |
|
TOTAL LIABILITIES | | | 44.36M | 47.71M | 37.86M | 18.81M | 8.43M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -21.79M | -27.33M | -23.09M | -20.32M | -14.79M | |
Additional Paid In Capital | | | 1.67M | 2.70M | 3.19M | 2.52M | 2.22M | |
Minority Interest | | | N/A | N/A | N/A | N/A | 0.00 | |
Common Shares | | | 52.68M | 48.84M | 47.42M | 33.94M | 22.59M | |
Other Shareholders' Equity | | | -510.00K | -552.00K | 85.10K | -119.60K | -363.00K | |
Shares Outstanding | | | 206.49M | 201.52M | 201.19M | 167.82M | 147.18M | |
Tangible Book Value per Share | | | 0.11 | 0.05 | 0.06 | 0.09 | 0.06 | |
Total Shareholders' Equity | | | 32.06M | 23.66M | 27.60M | 16.01M | 9.66M | |
|
TOTAL LIABILITIES AND EQUITY | | | 76.42M | 71.36M | 65.47M | 34.82M | 18.09M | |
|
Statistics | |
---|
Debt/Equity | | | 0.42 | 0.44 | 0.51 | 0.28 | 0.18 | |
Current Ratio | | | 1.09 | 0.95 | 1.25 | 1.74 | 2.16 | |
Return On Assets (ROA) | | | 7.26% | -5.95% | -5.40% | -15.90% | -18.96% | |
Return On Equity (ROE) | | | 17.30% | -17.94% | -12.81% | -34.57% | -35.50% | |
Return On Invested Capital (ROIC) | | | 12.74% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 12.74% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 15.87% | N/A | N/A | N/A | N/A | |