ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 15.88M | 5.15M | 8.96M | 18.65M | |
Receivables | | | 12.00M | 14.00M | 8.53M | 7.00M | 2.99M | |
Inventories | | | 3.51M | 2.75M | 4.72M | 3.55M | 2.05M | |
Other Current Assets | | | 1.20M | 1.12M | 610.00K | 1.10M | 920.00K | |
Total Current Assets | | | 34.00M | 33.00M | 19.00M | 20.62M | 24.61M | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.99M | 1.88M | 3.25M | 2.22M | 2.04M | |
Investments And Advances | | | 11.00M | 8.30M | 3.08M | 3.08M | 5.02M | |
Goodwill | | | 3.60M | 3.60M | 3.60M | 3.60M | N/A | |
Intangibles | | | 41.00M | 41.00M | 45.00M | 31.51M | 4.73M | |
Total Non-Current Assets | | | 65.00M | 55.00M | 55.00M | 40.42M | 11.79M | |
|
TOTAL ASSETS | | | 99.00M | 88.00M | 74.00M | 61.04M | 36.40M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 0.00 | 580.00K | N/A | N/A | |
Accrued Expenses | | | 13.00M | 14.00M | 10.00M | 10.22M | 5.43M | |
Accounts Payable | | | 1.49M | 1.53M | 2.00M | 1.43M | 590.00K | |
Other Current Liabilities | | | 40.00K | 0.00 | 1.10M | 1.16M | N/A | |
Total Current Liabilities | | | 15.00M | 15.00M | 14.00M | 12.81M | 6.02M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 44.00M | 31.00M | 9.11M | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 4.28M | 3.20M | 6.40M | 6.51M | 220.00K | |
Total Non-Current Liabilities | | | 48.00M | 34.00M | 15.00M | 6.40M | -260.00K | |
|
TOTAL LIABILITIES | | | 63.00M | 49.00M | 29.00M | 19.21M | 5.76M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -43.00M | -38.00M | -28.00M | -23.39M | -15.24M | |
Additional Paid In Capital | | | 79.00M | 77.00M | 73.00M | 65.21M | 45.87M | |
Minority Interest | | | -10.00K | -490.00K | -240.00K | -110.00K | -490.00K | |
Common Shares | | | 10.00K | 10.00K | 10.00K | 10.00K | 10.00K | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 8.90M | 8.75M | 8.54M | 8.30M | 7.68M | |
Tangible Book Value per Share | | | -1.08 | -0.64 | -0.42 | 0.81 | 3.37 | |
Total Shareholders' Equity | | | 35.00M | 39.00M | 45.00M | 41.83M | 30.64M | |
|
TOTAL LIABILITIES AND EQUITY | | | 99.00M | 88.00M | 74.00M | 61.04M | 36.40M | |
|
Statistics | |
---|
Debt/Equity | | | 1.26 | 0.79 | 0.20 | N/A | N/A | |
Current Ratio | | | 2.27 | 2.20 | 1.36 | 1.61 | 4.09 | |
Return On Assets (ROA) | | | -10.04% | -10.98% | -5.81% | -13.01% | -21.76% | |
Return On Equity (ROE) | | | -28.40% | -24.77% | -9.56% | -18.98% | -25.85% | |
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 | |