ASSETS | |
---|
Current Assets | |
---|
Cash | | | 5.17M | 3.69M | 6.58M | 22.79M | 24.21M | |
Cash Equivalents | | | N/A | 3.69M | 6.58M | 25.91M | N/A | |
Marketable Securities | | | N/A | N/A | 0.00 | 3.12M | 3.12M | |
Receivables | | | 14.60M | 13.01M | 15.65M | 15.71M | 24.59M | |
Inventories | | | 19.37M | 19.93M | 22.50M | 29.12M | 30.22M | |
Other Current Assets | | | 1.98M | 2.41M | 1.93M | 1.95M | 1.16M | |
Total Current Assets | | | 41.12M | 39.04M | 46.67M | 72.69M | 83.30M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.62M | 1.89M | 5.68M | 5.92M | 8.55M | |
Investments And Advances | | | 2.46M | N/A | N/A | N/A | N/A | |
Goodwill | | | 13.84M | 0.00 | 12.54M | N/A | 12.60M | |
Intangibles | | | 37.50M | 16.27M | 22.73M | 35.98M | 33.86M | |
Other Non-Current Assets | | | 3.75M | 2.20M | 4.40M | 4.16M | 4.40M | |
Total Non-Current Assets | | | 62.17M | 20.39M | 45.44M | 46.21M | 47.10M | |
|
TOTAL ASSETS | | | 103.29M | 59.44M | 92.10M | 118.89M | 130.40M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.50M | 1.90M | 1.89M | 85.29M | 2.15M | |
Accrued Expenses | | | 14.37M | 8.07M | 9.06M | 8.12M | 9.88M | |
Accounts Payable | | | 6.83M | 4.68M | 6.21M | 6.79M | 10.01M | |
Other Current Liabilities | | | 8.40M | 379.00K | 192.00K | 282.00K | 5.01M | |
Total Current Liabilities | | | 32.09M | 15.04M | 17.34M | 100.49M | 27.06M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 98.27M | 65.52M | 70.31M | 13.87M | 99.28M | |
Deferred Taxes/Income | | | 4.56M | 2.30M | 5.06M | 4.86M | 4.91M | |
Other Non-Current Liabilities | | | 3.55M | 526.00K | 1.57M | 0.00 | 1.37M | |
Total Non-Current Liabilities | | | 106.38M | 68.35M | 76.94M | 18.72M | 105.56M | |
|
TOTAL LIABILITIES | | | 138.47M | 83.38M | 94.28M | 119.21M | 132.62M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -79.09M | -48.62M | -26.61M | 12.58M | 10.60M | |
Additional Paid In Capital | | | 63.40M | 46.62M | 46.46M | 16.19M | 16.19M | |
Common Shares | | | 4.19M | 1.97M | 1.96M | 1.21M | 1.21M | |
Treasury Stock | | | -24.92M | -24.92M | -24.92M | -24.92M | -24.92M | |
Other Shareholders' Equity | | | 1.25M | 1.00M | 934.00K | -5.38M | -5.29M | |
Shares Outstanding | | | 1.66M | 1.66M | 1.79M | 1.05M | 1.05M | |
Tangible Book Value per Share | | | -2.83 | -1.32 | -1.13 | -1.89 | -1.88 | |
Total Shareholders' Equity | | | -35.18M | -23.95M | -2.18M | -319.00K | -2.22M | |
|
TOTAL LIABILITIES AND EQUITY | | | 103.29M | 59.44M | 92.10M | 118.89M | 130.40M | |
|
Statistics | |
---|
Debt/Equity | | | -2.79 | -2.74 | -32.31 | -43.46 | -44.74 | |
Current Ratio | | | 1.28 | 2.60 | 2.69 | 0.72 | 3.08 | |
Return On Assets (ROA) | | | -30.78% | -40.41% | -44.52% | 0.74% | -4.90% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 27.72% | 12.25% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 12.63% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 23.54% | |