ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 829.30K | 1.72M | 103.40K | 227.40K | 102.90K | |
Receivables | | | 842.50K | 1.03M | 1.52M | 473.70K | N/A | |
Inventories | | | 3.20M | 1.91M | 682.40K | 384.80K | N/A | |
Other Current Assets | | | N/A | 385.30K | 457.40K | 221.00K | 913.80K | |
Total Current Assets | | | 4.87M | 5.05M | 2.76M | 1.31M | 1.02M | |
|
Non-Current Assets | |
---|
PPE Net | | | 15.60M | 14.08M | 17.47M | 15.39M | 12.09M | |
Investments And Advances | | | N/A | N/A | 0.00 | 0.00 | N/A | |
Intangibles | | | N/A | N/A | 0.00 | 0.00 | N/A | |
Other Non-Current Assets | | | 617.50K | 642.40K | 71.70K | 66.70K | 47.70K | |
Total Non-Current Assets | | | 16.21M | 14.73M | 17.54M | 15.45M | 12.13M | |
|
TOTAL ASSETS | | | 21.09M | 19.78M | 20.31M | 16.76M | 13.15M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 181.20K | 54.00K | 86.70K | 67.20K | N/A | |
Current Portion Of LT Debt. | | | 912.60K | 931.10K | 941.00K | 1.10M | N/A | |
Accrued Expenses | | | 438.40K | 462.00K | 574.60K | 716.90K | N/A | |
Accounts Payable | | | 1.02M | 1.16M | 1.77M | 1.04M | N/A | |
Other Current Liabilities | | | 1.73M | 1.70M | 3.84M | 2.77M | 3.73M | |
Total Current Liabilities | | | 4.28M | 4.31M | 7.22M | 5.70M | 3.73M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.57M | 7.58M | 1.43M | 1.46M | N/A | |
Deferred Taxes/Income | | | 2.32M | 2.11M | 2.54M | 2.07M | 1.31M | |
Other Non-Current Liabilities | | | 50.30K | 50.30K | 54.00K | 79.90K | 1.20M | |
Total Non-Current Liabilities | | | 9.94M | 9.74M | 4.02M | 3.61M | 2.52M | |
|
TOTAL LIABILITIES | | | 14.22M | 14.05M | 11.24M | 9.31M | 6.24M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -10.04M | -11.17M | -8.28M | -7.79M | N/A | |
Additional Paid In Capital | | | 1.38M | 1.38M | 876.10K | 497.30K | N/A | |
Minority Interest | | | -1.70K | -1.70K | -100.00 | -400.00 | N/A | |
Common Shares | | | 13.88M | 13.88M | 12.20M | 10.94M | N/A | |
Other Shareholders' Equity | | | 0.00 | N/A | 0.00 | 0.00 | 6.91M | |
Shares Outstanding | | | 138.82M | 138.82M | 121.98M | 109.35M | 101.72M | |
Tangible Book Value per Share | | | 0.05 | 0.04 | 0.07 | 0.07 | 0.07 | |
Total Shareholders' Equity | | | 6.86M | 5.73M | 9.06M | 7.45M | 6.91M | |
|
TOTAL LIABILITIES AND EQUITY | | | 21.09M | 19.78M | 20.31M | 16.76M | 13.15M | |
|
Statistics | |
---|
Debt/Equity | | | 1.13 | 1.33 | 0.17 | 0.21 | N/A | |
Current Ratio | | | 1.14 | 1.17 | 0.38 | 0.23 | 0.27 | |
Return On Assets (ROA) | | | -3.04% | -14.63% | -2.47% | -0.53% | -15.65% | |
Return On Equity (ROE) | | | -9.35% | -50.48% | -5.53% | -1.20% | -29.80% | |
Return On Invested Capital (ROIC) | | | 6.41% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.74% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.74% | N/A | N/A | N/A | N/A | |