ASSETS | |
---|
Current Assets | |
---|
Cash | | | 11.00K | 1.79M | 2.47M | 5.08M | 2.99M | |
Cash Equivalents | | | 955.00K | 7.00K | 4.00K | 4.00K | 5.00K | |
Marketable Securities | | | 2.00K | 2.00K | 2.00K | 2.00K | 3.52M | |
Receivables | | | 5.48M | 12.26M | 10.40M | 11.07M | 18.56M | |
Inventories | | | 393.00K | 1.56M | 2.24M | 1.75M | 1.86M | |
Other Current Assets | | | 113.00K | 1.61M | 1.77M | 2.25M | 2.21M | |
Total Current Assets | | | 6.95M | 17.23M | 16.89M | 20.16M | 29.14M | |
|
Non-Current Assets | |
---|
PPE Net | | | 538.00K | 456.00K | 1.07M | 1.36M | 3.04M | |
Investments And Advances | | | 2.05M | 5.00K | 8.00K | 8.00K | 7.00K | |
Goodwill | | | 10.26M | 13.35M | 13.35M | 12.35M | 13.96M | |
Intangibles | | | 4.61M | 2.08M | 2.88M | 3.06M | 3.65M | |
Other Non-Current Assets | | | 905.00K | 1.02M | 949.00K | 829.00K | 783.00K | |
Total Non-Current Assets | | | 19.18M | 17.16M | 18.49M | 18.27M | 22.27M | |
|
TOTAL ASSETS | | | 26.13M | 34.39M | 35.38M | 38.43M | 51.41M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 793.00K | 3.68M | 5.42M | 837.00K | 6.61M | |
Current Portion Of LT Debt. | | | 3.97M | 3.73M | 4.18M | 2.77M | 12.01M | |
Accrued Expenses | | | 211.00K | 207.00K | 410.00K | 555.00K | 614.00K | |
Accounts Payable | | | 6.80M | 10.83M | 9.10M | 12.84M | 19.40M | |
Other Current Liabilities | | | 5.65M | 8.72M | 7.62M | 7.65M | 9.39M | |
Total Current Liabilities | | | 17.43M | 27.18M | 26.73M | 24.65M | 48.02M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.74M | 10.90M | 8.93M | 12.18M | 3.79M | |
Deferred Taxes/Income | | | 0.00 | 141.00K | 192.00K | 387.00K | 318.00K | |
Other Non-Current Liabilities | | | 586.00K | 442.00K | 1.82M | 885.00K | 924.00K | |
Total Non-Current Liabilities | | | 7.33M | 11.53M | 10.95M | 13.46M | 5.03M | |
|
TOTAL LIABILITIES | | | 24.75M | 38.70M | 37.67M | 38.10M | 53.05M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -5.28M | -8.72M | -6.68M | -3.81M | -5.30M | |
Minority Interest | | | N/A | 43.00K | 0.00 | 0.00 | 0.00 | |
Common Shares | | | 6.65M | 4.39M | 4.39M | 4.15M | 3.66M | |
Other Shareholders' Equity | | | 0.00 | 6.00K | -10.00K | -15.00K | 4.00K | |
Shares Outstanding | | | 33.27M | 21.97M | 21.97M | 20.75M | 18.31M | |
Tangible Book Value per Share | | | -0.41 | -0.90 | -0.84 | -0.73 | -1.05 | |
Total Shareholders' Equity | | | 1.38M | -4.32M | -2.30M | 325.00K | -1.63M | |
|
TOTAL LIABILITIES AND EQUITY | | | 26.13M | 34.39M | 35.38M | 38.43M | 51.41M | |
|
Statistics | |
---|
Debt/Equity | | | 5.47 | -3.38 | -6.25 | 40.06 | -6.37 | |
Current Ratio | | | 0.40 | 0.63 | 0.63 | 0.82 | 0.61 | |
Return On Assets (ROA) | | | -15.10% | -6.04% | -13.07% | -6.89% | -30.78% | |
Return On Equity (ROE) | | | -286.56% | N/A | N/A | -814.46% | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 0.78% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 0.78% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |