ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 4.72M | 6.03M | 10.11M | 354.10K | 1.62M | |
Receivables | | | 7.65M | 7.68M | 6.08M | 4.08M | 18.87M | |
Inventories | | | 1.03M | 1.10M | 929.40K | 936.30K | 1.62M | |
Other Current Assets | | | 425.80K | 591.80K | 192.70K | 29.59M | 496.60K | |
Total Current Assets | | | 13.83M | 15.40M | 17.32M | 34.96M | 22.61M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.25M | 2.34M | 2.44M | 1.74M | 3.88M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | 0.00 | |
Goodwill | | | 4.44M | 4.50M | 2.97M | 2.97M | 9.60M | |
Intangibles | | | 2.23M | 2.49M | 1.86M | 1.68M | 5.88M | |
Other Non-Current Assets | | | 292.60K | 435.60K | 724.20K | 1.25M | 1.74M | |
Total Non-Current Assets | | | 9.21M | 9.77M | 8.26M | 7.98M | 21.50M | |
|
TOTAL ASSETS | | | 23.05M | 25.17M | 25.58M | 42.94M | 44.11M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 500.00K | 0.00 | 155.00K | |
Current Portion Of LT Debt. | | | 768.10K | 651.70K | 569.80K | 949.00K | 2.49M | |
Accounts Payable | | | 3.64M | 4.57M | 4.20M | 6.16M | 10.43M | |
Other Current Liabilities | | | 3.11M | 2.39M | 2.14M | 10.77M | 2.96M | |
Total Current Liabilities | | | 7.52M | 7.61M | 7.41M | 17.88M | 16.04M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 591.10K | 818.10K | 1.06M | 8.76M | 11.28M | |
Deferred Taxes/Income | | | 141.70K | 144.00K | 332.00K | 250.40K | 1.35M | |
Other Non-Current Liabilities | | | 2.04M | 1.82M | N/A | 0.00 | 3.81M | |
Total Non-Current Liabilities | | | 2.97M | 3.01M | 1.40M | 9.01M | 16.44M | |
|
TOTAL LIABILITIES | | | 10.49M | 10.62M | 8.80M | 26.89M | 32.47M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -20.10M | -18.08M | -15.70M | -15.73M | -10.34M | |
Additional Paid In Capital | | | 2.53M | 2.40M | 2.34M | 1.64M | 1.54M | |
Minority Interest | | | 201.50K | 229.10K | N/A | N/A | 0.00 | |
Common Shares | | | 30.24M | 30.23M | 30.14M | 30.14M | 21.43M | |
Other Shareholders' Equity | | | -111.40K | -2.00K | N/A | 0.00 | -1.00M | |
Shares Outstanding | | | 26.65M | 26.64M | 26.49M | 26.49M | 21.19M | |
Tangible Book Value per Share | | | 0.22 | 0.28 | 0.45 | 0.43 | -0.18 | |
Total Shareholders' Equity | | | 12.56M | 14.55M | 16.78M | 16.05M | 11.63M | |
|
TOTAL LIABILITIES AND EQUITY | | | 23.05M | 25.17M | 25.58M | 42.94M | 44.11M | |
|
Statistics | |
---|
Debt/Equity | | | 0.05 | 0.06 | 0.09 | 0.55 | 0.98 | |
Current Ratio | | | 1.84 | 2.02 | 2.34 | 1.95 | 1.41 | |
Return On Assets (ROA) | | | -8.79% | -9.45% | 0.13% | -10.23% | -6.58% | |
Return On Equity (ROE) | | | -16.14% | -16.36% | 0.19% | -27.36% | -24.96% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 3.28% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 3.48% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 8.33% | |