ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | N/A | 3.18M | 11.22M | 4.48M | 1.30M | |
Marketable Securities | | | 6.92M | 6.79M | 4.66M | 80.00K | 0.00 | |
Receivables | | | 925.00K | 1.47M | 1.54M | 1.17M | 690.00K | |
Inventories | | | 772.00K | 44.00K | 150.00K | 200.00K | 900.00K | |
Other Current Assets | | | 1.24M | 774.00K | 1.12M | 950.00K | 290.00K | |
Total Current Assets | | | 10.89M | 12.25M | 18.69M | 6.88M | 3.18M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.56M | 5.82M | 2.32M | 4.39M | 440.00K | |
Intangibles | | | N/A | 0.00 | 90.00K | 270.00K | 410.00K | |
Other Non-Current Assets | | | 3.08M | N/A | N/A | 0.00 | 10.00K | |
Total Non-Current Assets | | | 7.64M | 5.82M | 2.41M | 4.65M | 860.00K | |
|
TOTAL ASSETS | | | 18.53M | 18.07M | 21.10M | 11.53M | 4.04M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 2.12M | 0.00 | 0.00 | 0.00 | 0.00 | |
Accrued Expenses | | | 204.00K | 600.00K | 350.00K | 40.00K | 240.00K | |
Accounts Payable | | | 438.00K | 45.00K | 170.00K | 1.26M | 50.00K | |
Other Current Liabilities | | | 925.00K | 42.00K | 40.00K | 90.00K | 40.00K | |
Total Current Liabilities | | | 3.68M | 687.00K | 560.00K | 1.40M | 320.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 486.00K | 569.00K | 230.00K | 30.00K | 0.00 | |
Total Non-Current Liabilities | | | 486.00K | 569.00K | 230.00K | 20.00K | 0.00 | |
|
TOTAL LIABILITIES | | | 4.17M | 1.26M | 790.00K | 1.42M | 320.00K | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -37.23M | -31.34M | -25.26M | -16.42M | 320.00K | |
Additional Paid In Capital | | | 52.14M | 48.68M | 46.03M | 13.97M | 150.00K | |
Common Shares | | | 2.00K | 2.00K | 0.00 | 10.00K | 10.00K | |
Other Shareholders' Equity | | | -542.00K | -518.00K | -460.00K | 12.56M | 3.24M | |
Shares Outstanding | | | 1.75M | 10.59M | 10.52M | 10.52M | 10.52M | |
Tangible Book Value per Share | | | 8.20 | 1.59 | 1.92 | 0.94 | 0.31 | |
Total Shareholders' Equity | | | 14.37M | 16.82M | 20.31M | 10.11M | 3.71M | |
|
TOTAL LIABILITIES AND EQUITY | | | 18.53M | 18.07M | 21.10M | 11.53M | 4.04M | |
|
Statistics | |
---|
Current Ratio | | | 2.96 | 17.83 | 33.38 | 4.91 | 9.94 | |
Return On Assets (ROA) | | | -31.76% | -33.86% | -41.94% | -144.84% | 9.90% | |
Return On Equity (ROE) | | | -40.97% | -36.39% | -43.57% | -165.18% | 10.78% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 6.80% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 10.45% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 12.58% | |