ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.39M | 1.12M | 793.00K | 333.00K | 861.00K | |
Receivables | | | 3.55M | 2.88M | 441.00K | 603.00K | 305.00K | |
Inventories | | | 11.05M | 12.84M | 836.00K | 862.00K | 211.00K | |
Total Current Assets | | | 15.99M | 16.84M | 2.07M | 1.80M | 1.38M | |
|
Non-Current Assets | |
---|
PPE Net | | | 7.38M | 8.12M | 662.00K | 46.00K | 92.00K | |
Intangibles | | | 15.32M | 16.02M | 510.00K | 444.00K | 531.00K | |
Other Non-Current Assets | | | 61.00K | 61.00K | 69.00K | 63.00K | 71.00K | |
Total Non-Current Assets | | | 22.75M | 24.21M | 1.24M | 553.00K | 694.00K | |
|
TOTAL ASSETS | | | 38.74M | 41.05M | 3.31M | 2.35M | 2.07M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 1.26M | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 4.11M | 4.35M | 120.00K | 97.00K | 93.00K | |
Accounts Payable | | | 3.89M | 3.62M | 983.00K | 866.00K | 876.00K | |
Other Current Liabilities | | | 825.00K | 655.00K | 31.00K | 59.00K | 20.00K | |
Total Current Liabilities | | | 8.82M | 9.89M | 1.13M | 1.02M | 989.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 21.78M | 23.09M | 529.00K | 0.00 | 97.00K | |
Deferred Taxes/Income | | | 2.22M | 2.38M | 29.00K | N/A | N/A | |
Other Non-Current Liabilities | | | 1.37M | 1.79M | 39.00K | 26.00K | 14.00K | |
Total Non-Current Liabilities | | | 25.36M | 27.25M | 597.00K | 26.00K | 111.00K | |
|
TOTAL LIABILITIES | | | 34.18M | 37.15M | 1.73M | 1.05M | 1.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -17.36M | -18.02M | -17.79M | -17.93M | -18.26M | |
Additional Paid In Capital | | | 20.43M | 20.43M | 18.26M | 18.14M | 18.14M | |
Common Shares | | | 1.48M | 1.48M | 1.11M | 1.09M | 1.09M | |
Shares Outstanding | | | 14.85M | 14.85M | 11.15M | 10.95M | 10.95M | |
Tangible Book Value per Share | | | -0.72 | -0.82 | 0.10 | 0.08 | 0.04 | |
Total Shareholders' Equity | | | 4.56M | 3.90M | 1.58M | 1.30M | 971.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 38.74M | 41.05M | 3.31M | 2.35M | 2.07M | |
|
Statistics | |
---|
Debt/Equity | | | 4.77 | 6.25 | 0.33 | N/A | 0.10 | |
Current Ratio | | | 1.81 | 1.70 | 1.83 | 1.76 | 1.39 | |
Return On Assets (ROA) | | | -2.22% | -0.30% | 4.14% | 14.12% | 8.35% | |
Return On Equity (ROE) | | | -18.83% | -3.18% | 8.67% | 25.48% | 17.82% | |
Return On Invested Capital (ROIC) | | | 2.86% | 3.95% | 5.96% | 23.42% | 16.15% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 3.00% | 4.09% | 9.38% | 31.25% | 79.07% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.47% | 8.38% | 14.85% | 56.39% | N/A | |