ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 893.00K | 720.00K | 2.08M | 4.72M | 7.59M | |
Receivables | | | 2.47M | 3.48M | 2.72M | 2.42M | 2.71M | |
Inventories | | | 4.63M | 4.63M | 4.36M | 3.64M | 4.35M | |
Other Current Assets | | | 389.00K | 393.00K | 443.30K | 420.00K | 340.00K | |
Total Current Assets | | | 8.38M | 9.22M | 9.60M | 11.20M | 15.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 10.36M | 10.65M | 9.45M | 8.07M | 7.27M | |
Goodwill | | | 576.00K | 576.00K | 575.60K | 580.00K | 730.00K | |
Intangibles | | | 203.00K | 210.00K | 237.90K | 270.00K | 2.43M | |
Other Non-Current Assets | | | 466.00K | 447.00K | 14.00K | 1.78M | 1.45M | |
Total Non-Current Assets | | | 11.71M | 11.95M | 10.97M | 10.79M | 11.88M | |
|
TOTAL ASSETS | | | 20.10M | 21.18M | 20.58M | 21.99M | 26.88M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 1.25M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
Accrued Expenses | | | 1.21M | 1.26M | 2.64M | 1.89M | 2.96M | |
Accounts Payable | | | 4.17M | 4.82M | 3.41M | 2.19M | 1.58M | |
Other Current Liabilities | | | 785.00K | 788.00K | 774.80K | 930.00K | 770.00K | |
Total Current Liabilities | | | 6.16M | 6.87M | 8.07M | 5.01M | 5.31M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.96M | 5.96M | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 1.24M | 1.37M | 1.87M | 2.61M | 2.17M | |
Total Non-Current Liabilities | | | 7.20M | 7.33M | 1.87M | 2.61M | 2.17M | |
|
TOTAL LIABILITIES | | | 13.36M | 14.20M | 9.94M | 7.62M | 7.48M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -5.71M | -5.39M | 734.20K | 4.91M | 10.59M | |
Additional Paid In Capital | | | 12.44M | 12.36M | 9.90M | 9.46M | 8.81M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 8.00K | 8.00K | 6.30K | 10.00K | 10.00K | |
Shares Outstanding | | | 7.76M | 7.72M | 6.31M | 6.26M | 6.19M | |
Tangible Book Value per Share | | | 0.77 | 0.80 | 1.56 | 2.16 | 2.62 | |
Total Shareholders' Equity | | | 6.73M | 6.97M | 10.64M | 14.37M | 19.40M | |
|
TOTAL LIABILITIES AND EQUITY | | | 20.10M | 21.18M | 20.58M | 21.99M | 26.88M | |
|
Statistics | |
---|
Debt/Equity | | | 0.89 | 0.85 | N/A | N/A | N/A | |
Current Ratio | | | 1.36 | 1.34 | 1.19 | 2.24 | 2.82 | |
Return On Assets (ROA) | | | -23.83% | -28.91% | -20.27% | -25.83% | -1.26% | |
Return On Equity (ROE) | | | -71.12% | -87.77% | -39.22% | -39.53% | -1.75% | |
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 | |