ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | 8.17M | 781.00K | 1.03M | 630.00K | 4.20M | |
Receivables | | | 11.13M | 11.29M | 10.61M | 6.68M | 1.34M | |
Inventories | | | 8.06M | 9.70M | 8.27M | 4.48M | 4.67M | |
Other Current Assets | | | 8.14M | 7.65M | 6.00M | 3.90M | 1.82M | |
Total Current Assets | | | 35.50M | 29.42M | 25.91M | 15.68M | 12.03M | |
|
Non-Current Assets | |
---|
PPE Net | | | 8.81M | 9.20M | 10.15M | 2.31M | 2.87M | |
Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Assets | | | 758.00K | 862.00K | 459.00K | 90.00K | 80.00K | |
Total Non-Current Assets | | | 9.57M | 10.06M | 10.61M | 2.40M | 2.95M | |
|
TOTAL ASSETS | | | 45.07M | 39.48M | 36.51M | 18.08M | 14.98M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 15.28M | 18.43M | 16.30M | 16.58M | 8.64M | |
Current Portion Of LT Debt. | | | 462.00K | 471.00K | 389.00K | 160.00K | 140.00K | |
Accrued Expenses | | | 1.79M | 1.73M | 1.20M | 550.00K | 1.39M | |
Accounts Payable | | | 4.75M | 7.07M | 6.05M | 3.13M | 1.66M | |
Other Current Liabilities | | | 582.00K | 823.00K | 2.67M | 950.00K | 1.62M | |
Total Current Liabilities | | | 22.86M | 28.53M | 26.61M | 21.37M | 13.45M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.63M | 1.87M | 2.34M | 2.24M | 2.60M | |
Other Non-Current Liabilities | | | 517.00K | 495.00K | 419.00K | 390.00K | 620.00K | |
Total Non-Current Liabilities | | | 2.15M | 2.37M | 2.76M | 2.63M | 3.22M | |
|
TOTAL LIABILITIES | | | 25.01M | 30.90M | 29.37M | 24.00M | 16.67M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -124.94M | -124.52M | -125.72M | -128.95M | -122.44M | |
Additional Paid In Capital | | | 11.32M | 10.90M | 9.25M | 6.24M | 4.90M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 127.99M | 116.41M | 115.04M | 103.31M | 102.50M | |
Other Shareholders' Equity | | | 5.69M | 5.79M | 8.58M | 13.49M | 13.34M | |
Shares Outstanding | | | 40.09M | 34.14M | 33.83M | 29.44M | 29.19M | |
Tangible Book Value per Share | | | 0.50 | 0.25 | 0.21 | -0.20 | -0.06 | |
Total Shareholders' Equity | | | 20.06M | 8.59M | 7.15M | -5.92M | -1.70M | |
|
TOTAL LIABILITIES AND EQUITY | | | 45.07M | 39.48M | 36.51M | 18.08M | 14.98M | |
|
Statistics | |
---|
Debt/Equity | | | 0.84 | 2.36 | 2.61 | -3.18 | -6.61 | |
Current Ratio | | | 1.55 | 1.03 | 0.97 | 0.73 | 0.89 | |
Return On Assets (ROA) | | | -3.77% | -3.76% | -4.05% | -36.23% | -50.27% | |
Return On Equity (ROE) | | | -8.46% | -17.30% | -20.70% | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 3.90% | 1.11% | 2.46% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.99% | 1.14% | 2.56% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 4.99% | 1.14% | 2.56% | N/A | N/A | |