ASSETS | |
---|
Current Assets | |
---|
Cash | | | 621.00K | 2.89M | 2.29M | 400.00K | 350.00K | |
Receivables | | | 4.51M | 2.31M | 3.04M | 6.86M | 5.62M | |
Inventories | | | 7.33M | 9.64M | 14.16M | 5.49M | 7.60M | |
Other Current Assets | | | 1.95M | 350.00K | 350.00K | 240.00K | 250.00K | |
Total Current Assets | | | 14.41M | 15.20M | 19.84M | 12.98M | 13.82M | |
|
Non-Current Assets | |
---|
PPE Net | | | 455.00K | 1.19M | 1.84M | 2.75M | 1.35M | |
Goodwill | | | 3.35M | N/A | N/A | N/A | N/A | |
Intangibles | | | 1.36M | N/A | N/A | N/A | N/A | |
Other Non-Current Assets | | | 41.00K | 250.00K | 980.00K | 1.03M | 1.44M | |
Total Non-Current Assets | | | 5.21M | 1.45M | 2.83M | 3.78M | 2.78M | |
|
TOTAL ASSETS | | | 19.61M | 16.65M | 22.67M | 16.76M | 16.60M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 303.00K | 0.00 | 2.50M | 60.00K | 0.00 | |
Current Portion Of LT Debt. | | | 315.00K | 100.00K | 430.00K | 750.00K | 80.00K | |
Accrued Expenses | | | 4.44M | 2.77M | 2.61M | 2.45M | 1.85M | |
Accounts Payable | | | 8.74M | 1.77M | 5.33M | 2.46M | 5.04M | |
Other Current Liabilities | | | 2.69M | 1.48M | 1.15M | 1.31M | 2.53M | |
Total Current Liabilities | | | 16.49M | 6.13M | 12.02M | 7.03M | 9.50M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 385.00K | 100.00K | 150.00K | 480.00K | 1.09M | |
Other Non-Current Liabilities | | | 0.00 | 90.00K | 460.00K | 1.33M | 320.00K | |
Total Non-Current Liabilities | | | 237.00K | 190.00K | 610.00K | 1.82M | 1.41M | |
|
TOTAL LIABILITIES | | | 16.73M | 6.32M | 12.63M | 8.85M | 10.91M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -33.21M | -19.52M | -14.88M | -12.25M | -14.43M | |
Additional Paid In Capital | | | 35.99M | 29.82M | 24.90M | 19.77M | 19.73M | |
Minority Interest | | | -148.00K | N/A | N/A | N/A | N/A | |
Common Shares | | | 98.00K | 30.00K | 10.00K | 390.00K | 390.00K | |
Other Shareholders' Equity | | | N/A | -10.00K | N/A | N/A | 0.00 | |
Shares Outstanding | | | 48.80K | 3.17M | 1.22M | 39.04M | 38.56M | |
Tangible Book Value per Share | | | -37.39 | 3.26 | 8.23 | 0.20 | 0.15 | |
Total Shareholders' Equity | | | 2.89M | 10.33M | 10.04M | 7.91M | 5.69M | |
|
TOTAL LIABILITIES AND EQUITY | | | 19.61M | 16.65M | 22.67M | 16.76M | 16.60M | |
|
Statistics | |
---|
Debt/Equity | | | 0.24 | 0.01 | 0.26 | 0.07 | 0.19 | |
Current Ratio | | | 0.87 | 2.48 | 1.65 | 1.85 | 1.45 | |
Return On Assets (ROA) | | | -57.75% | -27.87% | 1.01% | 12.95% | -17.23% | |
Return On Equity (ROE) | | | -392.34% | -44.92% | 2.29% | 27.43% | -50.26% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 0.42% | 11.54% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 0.42% | 11.54% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 0.42% | 11.54% | N/A | |