ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 8.13M | 3.79M | 1.10M | 900.00K | 800.00K | |
Receivables | | | 5.63M | 7.46M | 8.00M | 5.70M | 4.20M | |
Inventories | | | 387.90K | 286.70K | 300.00K | 300.00K | 200.00K | |
Other Current Assets | | | 1.45M | 1.33M | 500.00K | 300.00K | 200.00K | |
Total Current Assets | | | 15.60M | 12.86M | 10.00M | 7.20M | 5.30M | |
|
Non-Current Assets | |
---|
PPE Net | | | 67.13M | 55.53M | 41.80M | 40.90M | 44.00M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 351.90K | 351.90K | 400.00K | 400.00K | 400.00K | |
Intangibles | | | 58.50K | 96.10K | 100.00K | 200.00K | 300.00K | |
Other Non-Current Assets | | | 5.73M | 3.97M | 3.10M | 2.50M | 2.30M | |
Total Non-Current Assets | | | 73.27M | 59.95M | 45.40M | 43.90M | 47.00M | |
|
TOTAL ASSETS | | | 88.87M | 72.81M | 55.40M | 51.10M | 52.30M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.00M | 1.35M | 600.00K | 1.20M | 1.30M | |
Accounts Payable | | | 2.05M | 2.35M | 2.00M | 1.60M | 1.30M | |
Other Current Liabilities | | | N/A | N/A | N/A | N/A | 0.00 | |
Total Current Liabilities | | | 4.06M | 3.70M | 2.60M | 2.90M | 2.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 25.64M | 24.35M | 14.90M | 13.60M | 12.40M | |
Deferred Taxes/Income | | | 5.73M | 3.97M | 3.10M | 2.50M | 2.30M | |
Total Non-Current Liabilities | | | 31.37M | 28.31M | 18.00M | 16.00M | 14.60M | |
|
TOTAL LIABILITIES | | | 35.43M | 32.01M | 20.60M | 18.90M | 17.20M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -40.08M | -44.68M | -50.90M | -53.10M | -50.80M | |
Additional Paid In Capital | | | 20.71M | 20.16M | 18.60M | 17.20M | 14.80M | |
Common Shares | | | 72.81M | 65.32M | 67.00M | 68.20M | 71.00M | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 60.77M | 49.69M | 51.00M | 47.90M | 49.40M | |
Tangible Book Value per Share | | | 0.87 | 0.81 | 0.67 | 0.66 | 0.69 | |
Total Shareholders' Equity | | | 53.44M | 40.80M | 34.80M | 32.20M | 35.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 88.87M | 72.81M | 55.40M | 51.10M | 52.30M | |
|
Statistics | |
---|
Debt/Equity | | | 0.48 | 0.60 | 0.43 | 0.42 | 0.35 | |
Current Ratio | | | 3.85 | 3.48 | 3.85 | 2.48 | 2.04 | |
Return On Assets (ROA) | | | 6.89% | 8.47% | 4.12% | -4.66% | -9.62% | |
Return On Equity (ROE) | | | 11.46% | 15.12% | 6.55% | -7.39% | -14.37% | |
Return On Invested Capital (ROIC) | | | 7.63% | 8.09% | 4.61% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 8.44% | 8.55% | 4.71% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 8.49% | 8.61% | 4.75% | N/A | N/A | |