ASSETS | |
---|
Current Assets | |
---|
Cash | | | 15.88M | 5.15M | 8.96M | 18.65M | 460.00K | |
Receivables | | | 13.55M | 8.53M | 7.00M | 2.99M | 2.27M | |
Inventories | | | 2.75M | 4.72M | 3.55M | 2.05M | 1.15M | |
Other Current Assets | | | 1.12M | 608.40K | 1.10M | 920.00K | 610.00K | |
Total Current Assets | | | 33.31M | 19.01M | 20.62M | 24.61M | 4.48M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.88M | 3.25M | 2.22M | 2.04M | 1.15M | |
Investments And Advances | | | 8.30M | 3.08M | 3.08M | 5.02M | 1.10M | |
Goodwill | | | 3.60M | 3.60M | 3.60M | N/A | N/A | |
Intangibles | | | 41.01M | 44.93M | 31.51M | 4.73M | 3.10M | |
Total Non-Current Assets | | | 54.79M | 54.87M | 40.42M | 11.79M | 5.35M | |
|
TOTAL ASSETS | | | 88.09M | 73.87M | 61.04M | 36.40M | 9.83M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 0.00 | 580.40K | N/A | N/A | N/A | |
Accrued Expenses | | | 13.76M | 10.09M | 10.22M | 5.43M | 3.05M | |
Accounts Payable | | | 1.53M | 2.00M | 1.43M | 590.00K | 490.00K | |
Other Current Liabilities | | | 0.00 | 1.10M | 1.16M | N/A | N/A | |
Total Current Liabilities | | | 15.29M | 13.77M | 12.81M | 6.02M | 3.54M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 30.69M | 9.11M | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 3.20M | 6.40M | 6.51M | 220.00K | 450.00K | |
Total Non-Current Liabilities | | | 33.40M | 15.27M | 6.40M | -260.00K | 140.00K | |
|
TOTAL LIABILITIES | | | 48.69M | 29.04M | 19.21M | 5.76M | 3.68M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -37.78M | -28.04M | -23.39M | -15.24M | -7.03M | |
Additional Paid In Capital | | | 77.18M | 72.86M | 65.21M | 45.87M | 13.18M | |
Minority Interest | | | -491.60K | -244.30K | -110.00K | -490.00K | -310.00K | |
Common Shares | | | 8.80K | 8.50K | 10.00K | 10.00K | 10.00K | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 8.75M | 8.54M | 8.30M | 7.68M | 6.30M | |
Tangible Book Value per Share | | | -0.59 | -0.43 | 0.81 | 3.37 | 0.48 | |
Total Shareholders' Equity | | | 39.40M | 44.83M | 41.83M | 30.64M | 6.15M | |
|
TOTAL LIABILITIES AND EQUITY | | | 88.09M | 73.87M | 61.04M | 36.40M | 9.83M | |
|
Statistics | |
---|
Debt/Equity | | | 0.78 | 0.20 | N/A | N/A | N/A | |
Current Ratio | | | 2.18 | 1.38 | 1.61 | 4.09 | 1.27 | |
Return On Assets (ROA) | | | -10.97% | -5.83% | -13.01% | -21.76% | -44.35% | |
Return On Equity (ROE) | | | -24.53% | -9.60% | -18.98% | -25.85% | -70.89% | |
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 | |