ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 6.75M | 930.00K | 740.00K | N/A | |
Cash Equivalents | | | 503.00K | 6.75M | 930.00K | 740.00K | 2.94M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 6.42M | 2.34M | 2.95M | 1.79M | 1.64M | |
Inventories | | | 3.31M | 1.91M | 1.94M | 1.50M | 1.37M | |
Other Current Assets | | | 254.00K | 100.00K | 90.00K | 200.00K | 30.00K | |
Total Current Assets | | | 10.49M | 11.09M | 5.92M | 4.22M | 5.95M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.06M | 740.00K | 860.00K | 980.00K | 570.00K | |
Investments And Advances | | | 4.46M | 4.49M | 160.00K | 140.00K | 150.00K | |
Goodwill | | | 685.00K | 150.00K | 150.00K | 150.00K | 150.00K | |
Intangibles | | | 10.71M | 5.59M | 6.33M | 4.33M | 2.14M | |
Other Non-Current Assets | | | 3.25M | 6.57M | 4.38M | 3.01M | 2.42M | |
Total Non-Current Assets | | | 20.53M | 17.54M | 11.88M | 8.61M | 5.45M | |
|
TOTAL ASSETS | | | 31.02M | 28.63M | 17.80M | 12.83M | 11.40M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 6.00K | 30.00K | 30.00K | 630.00K | 20.00K | |
Current Portion Of LT Debt. | | | 1.29M | 3.01M | 1.59M | 920.00K | 1.13M | |
Accrued Expenses | | | 1.40M | 1.51M | 830.00K | 870.00K | N/A | |
Accounts Payable | | | 822.00K | 1.90M | 1.75M | 610.00K | 950.00K | |
Other Current Liabilities | | | 5.24M | 1.27M | 490.00K | 200.00K | 880.00K | |
Total Current Liabilities | | | 8.76M | 7.71M | 4.69M | 3.23M | 2.98M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.05M | 1.66M | 4.25M | 1.59M | 1.51M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 128.00K | 1.75M | 150.00K | 120.00K | 10.00K | |
Total Non-Current Liabilities | | | 147.00K | 3.28M | 3.90M | 1.45M | 1.49M | |
|
TOTAL LIABILITIES | | | 8.90M | 10.99M | 8.59M | 4.68M | 4.47M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 4.62M | 11.46M | 7.46M | 7.19M | 6.24M | |
Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
Minority Interest | | | -3.03M | -130.00K | -490.00K | -270.00K | -30.00K | |
Common Shares | | | 17.50M | 6.20M | 1.82M | 1.07M | 750.00K | |
Treasury Stock | | | -9.00K | -20.00K | -80.00K | -100.00K | -70.00K | |
Other Shareholders' Equity | | | N/A | 0.00 | 2.00K | N/A | 0.00 | |
Shares Outstanding | | | 18.48M | 206.66M | 61.57M | 35.91M | 24.92M | |
Tangible Book Value per Share | | | 0.58 | 0.06 | 0.04 | 0.10 | 0.19 | |
Total Shareholders' Equity | | | 22.12M | 17.64M | 9.21M | 8.15M | 6.92M | |
|
TOTAL LIABILITIES AND EQUITY | | | 31.02M | 28.63M | 17.80M | 12.83M | 11.40M | |
|
Statistics | |
---|
Debt/Equity | | | 0.14 | 0.10 | 0.46 | 0.27 | 0.22 | |
Current Ratio | | | 1.20 | 1.44 | 1.26 | 1.31 | 2.00 | |
Return On Assets (ROA) | | | -20.22% | -23.09% | -14.44% | -19.17% | -22.28% | |
Return On Equity (ROE) | | | -28.35% | -37.47% | -27.90% | -30.18% | -36.71% | |