ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 2.48M | 3.23M | 3.87M | 4.40M | |
Cash Equivalents | | | 5.47M | N/A | N/A | N/A | N/A | |
Receivables | | | 3.97M | 6.53M | 6.00M | 3.12M | 2.36M | |
Inventories | | | 910.00K | 937.00K | 860.00K | 430.00K | 260.00K | |
Other Current Assets | | | 2.40M | 0.00 | 0.00 | 0.00 | 170.00K | |
Total Current Assets | | | 12.76M | 9.95M | 10.10M | 7.43M | 7.19M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.57M | 2.16M | 2.03M | 1.64M | 1.04M | |
Investments And Advances | | | 240.00K | 241.00K | 140.00K | 140.00K | 120.00K | |
Goodwill | | | N/A | 3.18M | 2.49M | 1.94M | 350.00K | |
Intangibles | | | 3.76M | 368.00K | 210.00K | 190.00K | 230.00K | |
Other Non-Current Assets | | | N/A | 1.00K | 0.00 | 0.00 | N/A | |
Total Non-Current Assets | | | 6.57M | 5.95M | 4.86M | 3.90M | 1.74M | |
|
TOTAL ASSETS | | | 19.33M | 15.90M | 14.96M | 11.33M | 8.93M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 2.00K | 10.00K | 10.00K | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 814.00K | 540.00K | 1.61M | N/A | |
Accrued Expenses | | | 2.27M | 1.57M | 1.67M | 1.39M | 950.00K | |
Accounts Payable | | | 3.34M | 3.19M | 2.76M | 1.62M | 1.53M | |
Other Current Liabilities | | | N/A | 286.00K | 640.00K | 860.00K | 1.12M | |
Total Current Liabilities | | | 5.60M | 5.86M | 5.61M | 5.49M | 3.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.67M | 7.07M | 5.73M | 2.23M | 1.27M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 660.00K | 799.00K | 1.68M | 1.78M | 1.62M | |
Total Non-Current Liabilities | | | 11.37M | 7.88M | 7.44M | 4.03M | 2.90M | |
|
TOTAL LIABILITIES | | | 16.97M | 13.74M | 13.05M | 9.52M | 6.50M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -5.22M | -4.00M | -4.24M | -4.35M | -3.72M | |
Additional Paid In Capital | | | 6.69M | 5.32M | 5.32M | 5.32M | 5.32M | |
Minority Interest | | | 40.00K | 17.00K | 30.00K | 20.00K | 10.00K | |
Common Shares | | | 880.00K | 828.00K | 830.00K | 830.00K | 830.00K | |
Other Shareholders' Equity | | | 0.00 | 5.00K | N/A | N/A | N/A | |
Shares Outstanding | | | 3.53M | 3.31M | 3.31M | 3.31M | 3.31M | |
Tangible Book Value per Share | | | -0.40 | -0.42 | -0.24 | -0.10 | 0.56 | |
Total Shareholders' Equity | | | 2.36M | 2.15M | 1.91M | 1.80M | 2.43M | |
|
TOTAL LIABILITIES AND EQUITY | | | 19.33M | 15.90M | 14.96M | 11.33M | 8.93M | |
|
Statistics | |
---|
Debt/Equity | | | 4.52 | 3.28 | 3.01 | 1.24 | 0.52 | |
Current Ratio | | | 2.28 | 1.70 | 1.80 | 1.35 | 2.00 | |
Return On Assets (ROA) | | | -5.02% | -1.20% | 1.00% | -5.12% | -5.26% | |
Return On Equity (ROE) | | | -41.10% | -8.82% | 7.85% | -32.22% | -19.34% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 0.47% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 0.47% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 0.66% | N/A | N/A | |