ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 6.92M | 6.20M | 5.71M | 20.30M | 18.24M | |
Receivables | | | 26.95M | 20.66M | 20.73M | 10.85M | 7.15M | |
Inventories | | | 40.13M | 38.63M | 36.88M | 17.29M | 17.95M | |
Other Current Assets | | | 1.58M | 1.62M | 1.54M | 882.00K | 988.00K | |
Total Current Assets | | | 75.59M | 67.12M | 64.87M | 49.32M | 44.33M | |
|
Non-Current Assets | |
---|
PPE Net | | | 13.08M | 10.96M | 10.21M | 7.17M | 6.47M | |
Goodwill | | | 7.30M | 7.30M | 7.30M | 3.21M | 3.21M | |
Intangibles | | | 7.49M | 8.36M | 10.09M | 344.00K | 400.00K | |
Other Non-Current Assets | | | 15.00K | 103.00K | 141.00K | 197.00K | 287.00K | |
Total Non-Current Assets | | | 27.89M | 26.72M | 27.74M | 10.91M | 10.36M | |
|
TOTAL ASSETS | | | 103.48M | 93.84M | 92.61M | 60.23M | 54.69M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 12.06M | 12.19M | 4.69M | 5.77M | 3.65M | |
Accrued Expenses | | | 11.32M | 8.47M | 11.25M | 5.95M | 4.81M | |
Accounts Payable | | | 7.22M | 7.92M | 7.05M | 3.49M | 2.62M | |
Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
Total Current Liabilities | | | 30.60M | 28.58M | 22.99M | 15.22M | 11.08M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 22.31M | 22.09M | 17.28M | 9.87M | 11.89M | |
Deferred Taxes/Income | | | N/A | 42.00K | 21.00K | N/A | N/A | |
Other Non-Current Liabilities | | | 2.07M | 166.00K | 969.00K | 972.00K | 842.00K | |
Total Non-Current Liabilities | | | 24.38M | 22.29M | 18.27M | 10.84M | 12.73M | |
|
TOTAL LIABILITIES | | | 54.98M | 50.87M | 41.26M | 26.06M | 23.81M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -255.85M | -259.46M | -243.01M | -243.67M | -235.19M | |
Additional Paid In Capital | | | 304.20M | 302.74M | 294.33M | 277.84M | 266.07M | |
Common Shares | | | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
Other Shareholders' Equity | | | 151.90K | -316.10K | 28.90K | -100.00 | -100.00 | |
Shares Outstanding | | | 139.32M | 139.05M | 130.18M | 108.87M | 87.07M | |
Tangible Book Value per Share | | | 0.24 | 0.20 | 0.26 | 0.28 | 0.31 | |
Total Shareholders' Equity | | | 48.50M | 42.96M | 51.35M | 34.17M | 30.88M | |
|
TOTAL LIABILITIES AND EQUITY | | | 103.48M | 93.84M | 92.61M | 60.23M | 54.69M | |
|
Statistics | |
---|
Debt/Equity | | | 0.46 | 0.51 | 0.34 | 0.29 | 0.39 | |
Current Ratio | | | 2.47 | 2.35 | 2.82 | 3.24 | 4.00 | |
Return On Assets (ROA) | | | -4.43% | -17.53% | 0.71% | -14.09% | -8.87% | |
Return On Equity (ROE) | | | -9.44% | -38.29% | 1.29% | -24.83% | -15.70% | |
Return On Invested Capital (ROIC) | | | 0.03% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 0.03% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 0.04% | N/A | N/A | N/A | N/A | |