| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 5.10M | 1.24M | 171.90K | 700.00K | 0.00 | |
| Receivables | | | 13.14M | 5.45M | N/A | N/A | N/A | |
| Inventories | | | 51.58M | 2.10M | N/A | N/A | N/A | |
| Other Current Assets | | | 1.12M | 443.60K | 3.15M | 117.40M | 0.00 | |
| Total Current Assets | | | 70.94M | 9.23M | 3.33M | 118.10M | 0.00 | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 20.21M | 4.86M | N/A | N/A | N/A | |
| Investments And Advances | | | 340.00K | N/A | N/A | N/A | N/A | |
| Goodwill | | | 10.94M | 829.90K | N/A | N/A | N/A | |
| Intangibles | | | 22.28M | 0.00 | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 57.50K | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 53.82M | 5.69M | 0.00 | 0.00 | N/A | |
| |
| TOTAL ASSETS | | | 124.76M | 14.91M | 3.33M | 118.10M | 0.00 | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 47.95M | 5.72M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 517.10K | 206.40K | N/A | N/A | N/A | |
| Accrued Expenses | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Accounts Payable | | | 9.04M | 2.13M | 1.46M | 0.00 | 0.00 | |
| Other Current Liabilities | | | 74.23M | 13.36M | 18.73M | 131.50M | N/A | |
| Total Current Liabilities | | | 131.75M | 21.41M | 20.20M | 131.50M | 0.00 | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.65M | 4.05M | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 8.57M | 53.20K | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 25.60M | 4.11M | 0.00 | 0.00 | N/A | |
| |
| TOTAL LIABILITIES | | | 157.35M | 25.51M | 20.20M | 131.50M | 0.00 | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -50.78M | -46.82M | -16.89M | -13.50M | 0.00 | |
| Additional Paid In Capital | | | 121.20K | 11.30K | N/A | N/A | N/A | |
| Minority Interest | | | 11.39M | N/A | N/A | N/A | N/A | |
| Common Shares | | | 42.72M | 36.49M | 23.50K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -24.65M | -282.30K | N/A | N/A | N/A | |
| Shares Outstanding | | | 7.37M | 5.77M | 2.88M | 2.90M | N/A | |
| Tangible Book Value per Share | | | -8.92 | -3.28 | -5.87 | -4.66 | N/A | |
| Total Shareholders' Equity | | | -32.59M | -10.60M | -16.87M | -13.50M | 0.00 | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 124.76M | 14.91M | 3.33M | 118.10M | 0.00 | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.64 | -0.92 | N/A | N/A | N/A | |
| Current Ratio | | | 0.54 | 0.43 | 0.16 | 0.90 | N/A | |
| Return On Assets (ROA) | | | -2.54% | -317.49% | -102.30% | -11.42% | N/A | |
| Return On Invested Capital (ROIC) | | | 2.12% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.12% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 11.20% | N/A | N/A | N/A | N/A | |