ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.56M | 1.67M | 3.95M | 4.80M | 4.05M | |
Marketable Securities | | | 13.39M | 10.22M | 6.00M | 8.60M | N/A | |
Receivables | | | 568.80K | 570.70K | 368.20K | 484.60K | 696.90K | |
Inventories | | | 880.50K | 593.90K | 710.70K | 375.90K | 4.93M | |
Other Current Assets | | | 114.80K | 601.00K | 55.10K | 555.40K | 175.00K | |
Total Current Assets | | | 16.51M | 13.66M | 11.08M | 14.81M | 9.85M | |
|
Non-Current Assets | |
---|
PPE Net | | | 509.80K | 789.60K | 1.42M | 2.36M | 1.26M | |
Investments And Advances | | | 0.00 | 12.40K | 350.00K | 929.00K | N/A | |
Goodwill | | | 105.40K | 105.40K | 105.40K | 408.80K | N/A | |
Intangibles | | | 75.80K | 339.70K | 1.06M | 4.63M | 808.00K | |
Other Non-Current Assets | | | N/A | N/A | 0.00 | 413.10K | N/A | |
Total Non-Current Assets | | | 691.00K | 1.25M | 2.94M | 8.75M | 2.27M | |
|
TOTAL ASSETS | | | 17.21M | 14.91M | 14.02M | 23.56M | 12.12M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 6.80M | 5.91M | 7.30M | 7.30M | 5.19M | |
Current Portion Of LT Debt. | | | 6.46M | 157.20K | 6.46M | 8.48M | 5.55M | |
Accrued Expenses | | | N/A | 262.50K | 402.90K | 579.40K | 559.80K | |
Accounts Payable | | | 778.50K | 490.20K | 278.50K | 665.30K | 408.50K | |
Other Current Liabilities | | | 171.40K | 186.00K | 102.30K | 203.70K | 1.08M | |
Total Current Liabilities | | | 14.21M | 7.01M | 14.54M | 17.22M | 12.79M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 14.18M | 17.05M | 5.10M | 128.80K | 112.40K | |
Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 94.80K | |
Other Non-Current Liabilities | | | N/A | N/A | 216.50K | 217.40K | N/A | |
Total Non-Current Liabilities | | | 14.18M | 17.05M | 5.32M | 346.20K | 207.30K | |
|
TOTAL LIABILITIES | | | 28.39M | 24.06M | 19.86M | 17.57M | 13.00M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -41.84M | -34.10M | -21.06M | -15.07M | -3.10M | |
Additional Paid In Capital | | | 3.75M | 3.33M | 1.48M | 1.80M | 303.10K | |
Common Shares | | | 15.22M | 13.25M | 12.10M | 11.94M | 1.92M | |
Other Shareholders' Equity | | | 11.68M | 8.37M | 1.65M | 7.32M | N/A | |
Shares Outstanding | | | 217.40M | 200.16M | 174.38M | 173.53M | 116.31M | |
Tangible Book Value per Share | | | -0.05 | -0.05 | -0.04 | 0.01 | -0.01 | |
Total Shareholders' Equity | | | -11.19M | -9.15M | -5.83M | 5.99M | -872.20K | |
|
TOTAL LIABILITIES AND EQUITY | | | 17.21M | 14.91M | 14.02M | 23.56M | 12.12M | |
|
Statistics | |
---|
Debt/Equity | | | -1.88 | -2.51 | -2.13 | 1.24 | -6.08 | |
Current Ratio | | | 1.16 | 1.95 | 0.76 | 0.86 | 0.77 | |
Return On Assets (ROA) | | | -76.45% | -80.67% | -42.72% | -57.74% | -22.62% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | -227.11% | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 28.50% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 28.50% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 34.70% | |