ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | 2.85M | 3.65M | |
Cash Equivalents | | | 2.00M | 4.23M | 2.43M | N/A | N/A | |
Marketable Securities | | | 470.00K | N/A | N/A | N/A | N/A | |
Receivables | | | 9.06M | 7.45M | 7.67M | 233.00K | 394.00K | |
Inventories | | | 13.25M | 13.05M | 11.56M | N/A | N/A | |
Other Current Assets | | | 6.78M | 2.76M | 2.32M | 8.00K | 53.00K | |
Total Current Assets | | | 31.56M | 27.48M | 23.98M | 3.09M | 4.10M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.76M | 5.49M | 5.85M | 129.00K | 680.00K | |
Intangibles | | | 8.72M | 6.72M | 6.27M | N/A | N/A | |
Other Non-Current Assets | | | 194.00K | 194.00K | 205.00K | N/A | N/A | |
Total Non-Current Assets | | | 13.68M | 12.41M | 12.32M | 2.05M | 2.71M | |
|
TOTAL ASSETS | | | 45.24M | 39.89M | 36.30M | 5.14M | 6.81M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 3.50M | 489.00K | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.38M | 3.26M | 4.00M | 90.00K | 103.00K | |
Accrued Expenses | | | N/A | 2.39M | 3.10M | -57.00K | 65.00K | |
Accounts Payable | | | 11.02M | 9.39M | 6.55M | 4.25M | 4.83M | |
Other Current Liabilities | | | 4.65M | 2.66M | 1.71M | 6.08M | 5.55M | |
Total Current Liabilities | | | 21.55M | 18.18M | 15.36M | 10.37M | 10.54M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.86M | 9.67M | 8.31M | 273.00K | 307.00K | |
Other Non-Current Liabilities | | | 2.67M | 1.40M | 1.74M | 133.00K | 132.00K | |
Total Non-Current Liabilities | | | 13.53M | 11.15M | 10.13M | 406.00K | 439.00K | |
|
TOTAL LIABILITIES | | | 35.08M | 29.33M | 25.49M | 10.77M | 10.98M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -94.54M | -94.14M | 5.75M | -62.32M | -60.87M | |
Additional Paid In Capital | | | 38.63M | 38.63M | 443.00K | 38.63M | 38.63M | |
Minority Interest | | | 0.00 | 79.00K | 85.00K | N/A | N/A | |
Common Shares | | | 66.07M | 66.07M | 4.61M | 17.08M | 17.08M | |
Other Shareholders' Equity | | | N/A | N/A | N/A | 983.00K | 984.00K | |
Shares Outstanding | | | 1.49B | 1.49B | 21.89M | 21.89M | 21.89M | |
Tangible Book Value per Share | | | 0.00 | 0.00 | 0.21 | -0.26 | -0.19 | |
Total Shareholders' Equity | | | 10.16M | 10.56M | 10.80M | -5.63M | -4.18M | |
|
TOTAL LIABILITIES AND EQUITY | | | 45.24M | 39.89M | 36.30M | 5.14M | 6.81M | |
|
Statistics | |
---|
Debt/Equity | | | 1.41 | 0.96 | 0.77 | -0.05 | -0.07 | |
Current Ratio | | | 1.46 | 1.51 | 1.56 | 0.30 | 0.39 | |
Return On Assets (ROA) | | | -2.37% | -13.98% | -0.66% | -26.51% | -230.03% | |
Return On Equity (ROE) | | | -10.55% | -52.82% | -2.23% | N/A | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 0.10% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 0.12% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 0.18% | N/A | N/A | |