ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 3.85M | 5.01M | 15.38M | 1.90M | 25.80M | |
Receivables | | | 7.92M | 7.57M | 5.30M | 3.60M | 1.50M | |
Inventories | | | 4.20M | 4.30M | 3.06M | 2.00M | 1.20M | |
Other Current Assets | | | 3.98M | 3.05M | 1.60M | 1.80M | 2.20M | |
Total Current Assets | | | 20.00M | 20.00M | 25.00M | 9.30M | 30.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 20.00M | 23.00M | 25.00M | 26.40M | 16.10M | |
Investments And Advances | | | N/A | N/A | 0.00 | 2.00M | 1.30M | |
Goodwill | | | 24.00M | 24.00M | 21.00M | 20.60M | 53.50M | |
Intangibles | | | 14.00M | 14.00M | 17.00M | 21.30M | 21.40M | |
Other Non-Current Assets | | | 850.00K | 930.00K | 3.74M | 3.50M | 2.00M | |
Total Non-Current Assets | | | 60.00M | 62.00M | 67.00M | 74.50M | 95.20M | |
|
TOTAL ASSETS | | | 80.00M | 82.00M | 92.00M | 83.80M | 125.90M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 1.00M | 0.00 | |
Current Portion Of LT Debt. | | | 2.04M | 1.98M | 1.62M | 1.10M | 1.00M | |
Accrued Expenses | | | 3.20M | 6.02M | 4.09M | 3.60M | 200.00K | |
Accounts Payable | | | 4.54M | 4.33M | 5.14M | 6.00M | 7.10M | |
Other Current Liabilities | | | 7.10M | 5.89M | 6.39M | 3.80M | 5.50M | |
Total Current Liabilities | | | 17.00M | 18.00M | 17.00M | 15.40M | 13.80M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 16.00M | 16.00M | 26.00M | 2.30M | 0.00 | |
Deferred Taxes/Income | | | 80.00K | 80.00K | 70.00K | 100.00K | 0.00 | |
Other Non-Current Liabilities | | | 14.00M | 14.00M | 15.00M | 16.70M | 10.90M | |
Total Non-Current Liabilities | | | 29.00M | 30.00M | 42.00M | 19.10M | 11.00M | |
|
TOTAL LIABILITIES | | | 46.00M | 48.00M | 59.00M | 34.50M | 24.80M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -271.00M | -260.00M | -199.00M | -153.00M | -69.90M | |
Additional Paid In Capital | | | 305.00M | 295.00M | 233.00M | 202.70M | 171.30M | |
Common Shares | | | 10.00K | 10.00K | 10.00K | 0.00 | 0.00 | |
Treasury Stock | | | -800.00K | -710.00K | -520.00K | -400.00K | -300.00K | |
Shares Outstanding | | | 111.00M | 105.00M | 69.00M | 54.40M | 44.00M | |
Tangible Book Value per Share | | | -0.04 | -0.04 | -0.07 | 0.14 | 0.60 | |
Total Shareholders' Equity | | | 33.00M | 34.00M | 33.00M | 49.30M | 101.10M | |
|
TOTAL LIABILITIES AND EQUITY | | | 80.00M | 82.00M | 92.00M | 83.80M | 125.90M | |
|
Statistics | |
---|
Debt/Equity | | | 0.48 | 0.47 | 0.79 | 0.07 | N/A | |
Current Ratio | | | 1.18 | 1.11 | 1.47 | 0.60 | 2.22 | |
Return On Assets (ROA) | | | -67.25% | -74.39% | -50.00% | -99.19% | -21.39% | |
Return On Equity (ROE) | | | -163.03% | -179.41% | -139.39% | -168.60% | -26.64% | |
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 | |