| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | N/A | 3.65M | 183.30K | 39.30K | |
| Marketable Securities | | | N/A | N/A | 311.10K | N/A | N/A | |
| Receivables | | | 7.43M | 1.19M | 73.30K | 250.20K | 239.50K | |
| Inventories | | | 8.46M | 1.43M | 1.28M | N/A | N/A | |
| Other Current Assets | | | 360.00K | 140.00K | 9.20K | N/A | 300.00 | |
| Total Current Assets | | | 33.00M | 8.69M | 4.04M | 433.60K | 279.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.30M | 1.60M | 218.90K | N/A | N/A | |
| Investments And Advances | | | 42.00M | 7.37M | 7.78M | N/A | N/A | |
| Intangibles | | | 1.18M | 90.00K | 47.90K | N/A | N/A | |
| Other Non-Current Assets | | | 25.00M | 4.38M | 6.61M | N/A | N/A | |
| Total Non-Current Assets | | | 71.00M | 13.31M | 8.05M | 0.00 | 0.00 | |
| |
| TOTAL ASSETS | | | 104.00M | 22.00M | 12.09M | 433.60K | 279.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.01M | 10.00K | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.87M | 1.07M | 347.08K | N/A | N/A | |
| Accrued Expenses | | | 1.55M | 740.00K | 4.50K | 0.00 | N/A | |
| Accounts Payable | | | 4.24M | 640.00K | 116.40K | 36.80K | 38.90K | |
| Other Current Liabilities | | | 3.63M | 1.06M | 2.90K | 2.90K | 35.30K | |
| Total Current Liabilities | | | 16.00M | 3.52M | 123.80K | 39.60K | 74.10K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 17.00M | 4.24M | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 10.00K | N/A | 1.00K | N/A | N/A | |
| Total Non-Current Liabilities | | | 15.00M | 4.15M | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 31.00M | 7.67M | 123.80K | 39.60K | 74.10K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -5.02M | -2.80M | -118.70K | 324.00K | 134.90K | |
| Additional Paid In Capital | | | 52.00M | 7.78M | 5.37M | N/A | N/A | |
| Minority Interest | | | -2.07M | -90.00K | -879.59K | N/A | N/A | |
| Common Shares | | | 24.00M | 7.90M | 12.09M | 70.00K | 70.00K | |
| Other Shareholders' Equity | | | 3.10M | 1.58M | 1.65M | N/A | N/A | |
| Shares Outstanding | | | 6.83M | 2.28M | 2.28M | 30.00K | 30.00K | |
| Tangible Book Value per Share | | | 10.66 | 6.10 | 5.23 | 13.11 | 6.82 | |
| Total Shareholders' Equity | | | 74.00M | 14.00M | 11.97M | 394.00K | 204.90K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 104.00M | 22.00M | 12.09M | 433.60K | 279.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.30 | 0.30 | N/A | N/A | N/A | |
| Current Ratio | | | 2.06 | 2.47 | 32.67 | 10.95 | 3.77 | |
| Return On Assets (ROA) | | | -2.19% | -3.68% | -10.01% | 43.61% | 23.62% | |
| Return On Equity (ROE) | | | -3.08% | -5.79% | -10.11% | 47.99% | 32.16% | |
| Return On Invested Capital (ROIC) | | | N/A | 6.21% | N/A | 36.70% | 37.96% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 6.21% | N/A | 68.63% | 46.97% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 6.24% | N/A | 68.63% | 46.97% | |