ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.20M | 7.06M | 2.33M | 2.34M | 2.23M | |
Receivables | | | 5.38M | 10.49M | 2.50M | 4.75M | 400.80K | |
Inventories | | | 7.60M | 3.84M | 6.17M | 3.55M | 1.98M | |
Other Current Assets | | | 1.08M | 398.80K | 3.11M | 4.49M | 2.05M | |
Total Current Assets | | | 15.27M | 21.79M | 14.10M | 15.14M | 6.67M | |
|
Non-Current Assets | |
---|
PPE Net | | | N/A | 0.00 | 900.00 | 11.90K | 30.20K | |
Goodwill | | | 3.90M | 3.90M | 3.90M | 14.83M | 5.24M | |
Intangibles | | | 20.00K | 20.00K | 1.53M | 6.32M | 9.53M | |
Other Non-Current Assets | | | N/A | 0.00 | 1.50K | 328.80K | 337.30K | |
Total Non-Current Assets | | | 3.92M | 3.92M | 5.44M | 21.49M | 15.14M | |
|
TOTAL ASSETS | | | 19.19M | 25.71M | 19.54M | 36.63M | 21.81M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 3.76M | 4.10M | 17.45M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.48M | 3.08M | 1.44M | 18.14M | 16.34M | |
Accrued Expenses | | | 63.50K | 56.30K | 750.10K | 1.20M | 437.90K | |
Accounts Payable | | | 6.03M | 10.38M | 6.04M | 4.92M | 1.65M | |
Other Current Liabilities | | | 1.58M | 6.49M | 948.30K | 212.10K | 82.80K | |
Total Current Liabilities | | | 13.91M | 24.10M | 26.63M | 24.47M | 18.51M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 333.10K | 552.40K | 1.02M | 4.32M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 1.03M | |
Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | 0.00 | |
Total Non-Current Liabilities | | | -175.70K | -37.00K | -3.46M | -436.40K | 3.95M | |
|
TOTAL LIABILITIES | | | 13.73M | 24.06M | 23.17M | 24.04M | 22.46M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -66.12M | -63.13M | -58.12M | -36.13M | -23.86M | |
Additional Paid In Capital | | | 3.63M | 3.63M | 3.18M | 3.30M | 85.50K | |
Minority Interest | | | -175.70K | -370.00K | -4.01M | -1.45M | -1.40M | |
Common Shares | | | 67.97M | 61.05M | 51.29M | 45.41M | 23.12M | |
Other Shareholders' Equity | | | -29.60K | 104.00K | 21.10K | 11.80K | -1.20K | |
Shares Outstanding | | | 107.50M | 97.75M | 72.39M | 42.49M | 26.07M | |
Tangible Book Value per Share | | | 0.01 | -0.02 | -0.13 | -0.20 | -0.59 | |
Total Shareholders' Equity | | | 5.45M | 1.65M | -3.63M | 12.59M | -650.40K | |
|
TOTAL LIABILITIES AND EQUITY | | | 19.19M | 25.71M | 19.54M | 36.63M | 21.81M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | 2.69 | -4.96 | 0.08 | -6.64 | |
Current Ratio | | | 1.10 | 0.90 | 0.53 | 0.62 | 0.36 | |
Return On Assets (ROA) | | | -37.90% | -1.47% | -124.14% | -33.71% | -58.81% | |
Return On Equity (ROE) | | | -133.35% | -22.83% | N/A | -98.06% | N/A | |
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 | |