| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.50M | 5.76M | 1.47M | 571.00K | 108.00K | |
| Receivables | | | 13.05M | 8.52M | 4.69M | 5.23M | 3.68M | |
| Inventories | | | 470.00K | 468.00K | 475.00K | 1.31M | 383.00K | |
| Other Current Assets | | | 2.00M | 795.00K | 650.00K | 430.00K | 272.00K | |
| Total Current Assets | | | 17.02M | 15.54M | 7.29M | 7.54M | 4.44M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 85.67M | 48.58M | 31.71M | 20.50M | 12.36M | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 2.85M | 2.23M | 2.18M | 2.17M | 109.00K | |
| Total Non-Current Assets | | | 89.08M | 51.91M | 35.69M | 25.04M | 15.35M | |
| |
| TOTAL ASSETS | | | 106.11M | 67.45M | 42.97M | 32.58M | 19.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 8.27M | 7.11M | 6.21M | 3.97M | 3.58M | |
| Accounts Payable | | | 13.58M | 7.13M | 3.24M | 3.41M | 2.38M | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 21.85M | 14.24M | 9.45M | 7.38M | 5.96M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 25.14M | 21.22M | 21.41M | 16.71M | 13.44M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 25.14M | 21.22M | 21.41M | 16.71M | 13.44M | |
| |
| TOTAL LIABILITIES | | | 46.98M | 35.46M | 30.86M | 24.09M | 19.40M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -102.38M | -103.59M | -104.10M | -106.50M | -111.95M | |
| Additional Paid In Capital | | | 5.23M | 3.40M | 2.22M | 1.81M | 1.68M | |
| Common Shares | | | 156.16M | 131.32M | 114.02M | 113.18M | 110.67M | |
| Other Shareholders' Equity | | | 111.00K | 861.00K | -28.00K | N/A | N/A | |
| Shares Outstanding | | | 105.57M | 96.06M | 74.21M | 70.89M | 58.30M | |
| Tangible Book Value per Share | | | 0.56 | 0.33 | 0.16 | 0.12 | -0.04 | |
| Total Shareholders' Equity | | | 59.13M | 31.99M | 12.12M | 8.49M | 398.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 106.11M | 67.45M | 42.97M | 32.58M | 19.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.43 | 0.66 | 1.77 | 1.97 | 33.76 | |
| Current Ratio | | | 0.78 | 1.09 | 0.77 | 1.02 | 0.75 | |
| Return On Assets (ROA) | | | 1.50% | 2.42% | 6.17% | 18.41% | -19.71% | |
| Return On Equity (ROE) | | | 2.69% | 5.09% | 21.89% | 70.66% | -980.15% | |
| Return On Invested Capital (ROIC) | | | 3.69% | 4.50% | 4.77% | 11.69% | 10.17% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.69% | 4.50% | 4.77% | 11.69% | 10.17% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.69% | 4.50% | 4.77% | 11.69% | 10.17% | |
