ASSETS | |
---|
Current Assets | |
---|
Cash | | | 180.00K | 2.40M | 1.85M | 2.41M | 901.11K | |
Receivables | | | 1.25M | 1.57M | 2.16M | 400.00K | 274.41K | |
Inventories | | | 650.00K | 700.00K | 470.00K | 500.00K | 332.10K | |
Other Current Assets | | | 3.88M | 2.06M | 1.26M | 4.27M | 79.69K | |
Total Current Assets | | | 5.96M | 6.74M | 5.73M | 7.58M | 1.59M | |
|
Non-Current Assets | |
---|
PPE Net | | | 33.07M | 38.52M | 48.14M | 43.38M | 7.74M | |
Investments And Advances | | | 670.00K | 710.00K | 0.00 | 1.69M | 1.02M | |
Intangibles | | | 0.00 | 8.07M | N/A | 80.00K | 174.13K | |
Other Non-Current Assets | | | 2.64M | 2.64M | 2.61M | 2.53M | 23.50K | |
Total Non-Current Assets | | | 36.38M | 49.95M | 50.81M | 47.74M | 8.95M | |
|
TOTAL ASSETS | | | 42.34M | 56.69M | 56.54M | 55.32M | 10.54M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 2.44M | 2.43M | 1.69M | 1.47M | 1.00M | |
Current Portion Of LT Debt. | | | 37.63M | 7.69M | 1.49M | 10.00K | 8.87K | |
Accrued Expenses | | | 2.72M | 3.79M | 3.08M | 4.31M | 921.57K | |
Accounts Payable | | | 4.13M | 2.49M | 4.69M | 1.31M | 1.29M | |
Other Current Liabilities | | | 850.00K | 1.94M | 130.00K | 110.00K | 124.18K | |
Total Current Liabilities | | | 47.78M | 18.35M | 11.08M | 7.21M | 3.34M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 990.00K | 29.65M | 34.94M | 35.98M | 15.19M | |
Other Non-Current Liabilities | | | 3.19M | 4.61M | 2.43M | 1.31M | 2.41M | |
Total Non-Current Liabilities | | | 4.18M | 35.40M | 42.71M | 43.88M | 17.59M | |
|
TOTAL LIABILITIES | | | 51.96M | 53.75M | 53.79M | 51.09M | 20.93M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -92.06M | -64.42M | -52.79M | -44.59M | -29.43M | |
Additional Paid In Capital | | | 77.32M | 60.25M | 49.60M | 43.45M | 17.28M | |
Minority Interest | | | 0.00 | 1.14M | 5.35M | 6.60M | N/A | |
Common Shares | | | 5.25M | 7.25M | 5.98M | 5.36M | 1.80M | |
Other Shareholders' Equity | | | -130.00K | -140.00K | -40.00K | 10.00K | -38.59K | |
Shares Outstanding | | | 30.53M | 23.35M | 17.30M | 14.80M | 9.60M | |
Tangible Book Value per Share | | | -0.49 | -0.53 | -0.19 | -0.09 | -1.29 | |
Total Shareholders' Equity | | | -9.63M | 2.94M | 2.75M | 4.22M | -10.39M | |
|
TOTAL LIABILITIES AND EQUITY | | | 42.34M | 56.69M | 56.54M | 55.32M | 10.54M | |
|
Statistics | |
---|
Debt/Equity | | | -0.36 | 10.91 | 13.32 | 8.87 | -1.56 | |
Current Ratio | | | 0.12 | 0.37 | 0.52 | 1.05 | 0.47 | |
Return On Assets (ROA) | | | -51.02% | -20.36% | -13.48% | -26.52% | -79.23% | |
Return On Equity (ROE) | | | N/A | -392.52% | -277.09% | -347.63% | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 2.04% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 2.04% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 2.04% | N/A | |