ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | 1.35M | 1.00M | |
Cash Equivalents | | | 3.75M | 3.68M | 2.56M | 1.35M | N/A | |
Receivables | | | 2.31M | 2.11M | 1.73M | 1.54M | 2.19M | |
Inventories | | | 117.00K | 550.00K | 439.00K | 632.00K | 101.00K | |
Total Current Assets | | | 6.18M | 6.34M | 4.72M | 3.52M | 3.30M | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.61M | 6.74M | 6.15M | 6.93M | 7.09M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | 0.00 | |
Goodwill | | | N/A | N/A | N/A | 1.74M | 1.74M | |
Intangibles | | | 2.00M | 2.03M | 2.15M | 506.00K | 577.00K | |
Other Non-Current Assets | | | 2.09M | 2.09M | 2.00M | 1.64M | 1.59M | |
Total Non-Current Assets | | | 10.70M | 10.86M | 10.29M | 10.81M | 11.00M | |
|
TOTAL ASSETS | | | 16.88M | 17.20M | 15.01M | 14.34M | 14.29M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.10M | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.74M | 272.00K | 242.00K | 2.76M | 2.76M | |
Accounts Payable | | | 2.16M | 2.25M | 1.82M | 936.00K | 706.00K | |
Other Current Liabilities | | | 231.00K | 197.00K | 25.00K | 1.29M | 1.08M | |
Total Current Liabilities | | | 6.23M | 2.72M | 2.09M | 4.99M | 4.55M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 98.00K | 2.60M | 2.69M | 460.00K | 672.00K | |
Deferred Taxes/Income | | | 9.00K | 14.00K | 19.00K | N/A | N/A | |
Other Non-Current Liabilities | | | 3.96M | 4.01M | 4.63M | 5.04M | 5.13M | |
Total Non-Current Liabilities | | | 4.07M | 8.62M | 9.83M | 8.00M | 8.29M | |
|
TOTAL LIABILITIES | | | 10.30M | 11.34M | 11.93M | 12.99M | 12.84M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -24.11M | -24.89M | -27.75M | -29.58M | -29.29M | |
Additional Paid In Capital | | | 20.73M | 20.73M | 20.73M | 20.71M | 20.71M | |
Minority Interest | | | 0.00 | 1.99M | 2.49M | 2.49M | 2.49M | |
Common Shares | | | 8.26M | 8.26M | 8.26M | 8.24M | 8.24M | |
Shares Outstanding | | | 75.07M | 75.07M | 75.07M | 74.89M | 74.89M | |
Tangible Book Value per Share | | | 0.06 | 0.05 | 0.01 | -0.01 | -0.01 | |
Total Shareholders' Equity | | | 6.58M | 5.86M | 3.09M | 1.35M | 1.45M | |
|
TOTAL LIABILITIES AND EQUITY | | | 16.88M | 17.20M | 15.01M | 14.34M | 14.29M | |
|
Statistics | |
---|
Debt/Equity | | | 0.18 | 0.44 | 0.87 | 0.34 | 0.46 | |
Current Ratio | | | 0.99 | 2.33 | 2.26 | 0.71 | 0.72 | |
Return On Assets (ROA) | | | 15.43% | 13.84% | 9.56% | -1.85% | -0.51% | |
Return On Equity (ROE) | | | 39.58% | 40.64% | 46.46% | -19.63% | -5.03% | |
Return On Invested Capital (ROIC) | | | 17.73% | 12.70% | 7.12% | N/A | 0.95% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 26.04% | 17.03% | 8.88% | N/A | 0.95% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 34.73% | 20.97% | 11.20% | N/A | 1.24% | |