ASSETS | |
---|
Current Assets | |
---|
Cash | | | 722.00K | 1.50M | 2.82M | 2.67M | 2.60M | |
Cash Equivalents | | | N/A | N/A | N/A | 0.00 | 6.00K | |
Receivables | | | 8.11M | 9.27M | 8.88M | 13.82M | 9.61M | |
Inventories | | | 952.00K | 1.34M | 1.85M | 874.00K | 688.00K | |
Other Current Assets | | | -1.00K | 1.00K | N/A | N/A | 1.00K | |
Total Current Assets | | | 9.79M | 12.11M | 13.55M | 17.36M | 12.91M | |
|
Non-Current Assets | |
---|
PPE Net | | | 573.00K | 725.00K | 922.00K | 548.00K | 269.00K | |
Investments And Advances | | | 434.00K | 427.00K | 483.00K | 322.00K | 337.00K | |
Intangibles | | | 8.93M | 8.76M | 8.75M | 8.18M | 7.00M | |
Other Non-Current Assets | | | N/A | 9.92M | 1.00K | N/A | 1.00K | |
Total Non-Current Assets | | | 9.94M | 9.92M | 10.16M | 9.05M | 7.61M | |
|
TOTAL ASSETS | | | 19.72M | 22.03M | 23.71M | 26.41M | 20.52M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 575.00K | 315.00K | 91.00K | 93.00K | 95.00K | |
Current Portion Of LT Debt. | | | 920.00K | 2.43M | 966.00K | 1.13M | 648.00K | |
Accrued Expenses | | | 3.14M | 2.83M | 3.19M | 6.09M | 3.00K | |
Accounts Payable | | | 1.36M | 1.25M | 1.03M | 988.00K | 673.00K | |
Other Current Liabilities | | | 250.00K | 59.00K | 293.00K | 491.00K | 11.01M | |
Total Current Liabilities | | | 6.25M | 6.88M | 5.58M | 8.79M | 12.43M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.77M | 3.23M | 2.23M | 3.08M | 4.15M | |
Other Non-Current Liabilities | | | 5.03M | 5.31M | 8.64M | 8.50M | 430.00K | |
Total Non-Current Liabilities | | | 7.80M | 8.54M | 10.88M | 11.57M | 4.58M | |
|
TOTAL LIABILITIES | | | 14.04M | 15.42M | 16.45M | 20.36M | 17.01M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -3.71M | -3.02M | -2.11M | -3.68M | -6.90M | |
Additional Paid In Capital | | | 8.32M | 8.32M | 8.32M | 8.32M | 8.32M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 2.18M | 2.18M | 2.18M | 2.17M | 2.17M | |
Other Shareholders' Equity | | | -1.11M | -879.00K | -1.14M | -765.00K | -74.00K | |
Shares Outstanding | | | 4.12M | 4.12M | 4.12M | 4.08M | 4.08M | |
Tangible Book Value per Share | | | -0.79 | -0.52 | -0.36 | -0.52 | -0.85 | |
Total Shareholders' Equity | | | 5.68M | 6.61M | 7.25M | 6.04M | 3.51M | |
|
TOTAL LIABILITIES AND EQUITY | | | 19.72M | 22.03M | 23.71M | 26.41M | 20.52M | |
|
Statistics | |
---|
Debt/Equity | | | 0.59 | 0.54 | 0.32 | 0.52 | 1.21 | |
Current Ratio | | | 1.57 | 1.76 | 2.43 | 1.98 | 1.04 | |
Return On Assets (ROA) | | | -4.75% | -6.98% | 3.18% | 8.00% | -13.75% | |
Return On Equity (ROE) | | | -16.51% | -23.28% | 10.38% | 34.97% | -80.28% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 0.01% | 7.48% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 0.01% | 7.48% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 0.02% | 13.90% | N/A | |