ASSETS | |
---|
Current Assets | |
---|
Cash | | | 989.00K | 1.42M | 83.00K | 478.00K | 2.36M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 2.33M | 3.34M | 5.50M | 3.63M | 2.75M | |
Inventories | | | 6.20M | 7.35M | 9.30M | 6.75M | 7.53M | |
Other Current Assets | | | 895.00K | 354.00K | 328.00K | 282.00K | 275.00K | |
Total Current Assets | | | 10.41M | 12.46M | 15.21M | 11.14M | 12.92M | |
|
Non-Current Assets | |
---|
PPE Net | | | 8.98M | 9.66M | 11.85M | 14.62M | 11.65M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Assets | | | 2.27M | 2.42M | 1.26M | 1.89M | 613.00K | |
Total Non-Current Assets | | | 11.24M | 12.08M | 13.11M | 16.51M | 12.26M | |
|
TOTAL ASSETS | | | 21.66M | 24.54M | 28.32M | 27.65M | 25.18M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 5.50M | 5.50M | 6.38M | 5.79M | 3.47M | |
Current Portion Of LT Debt. | | | 1.13M | 1.14M | 4.13M | 4.31M | 2.09M | |
Accrued Expenses | | | 1.20M | 1.15M | 625.00K | N/A | N/A | |
Accounts Payable | | | 511.00K | 1.91M | 3.13M | 5.20M | 3.87M | |
Other Current Liabilities | | | 4.48M | 4.39M | 8.13M | 2.62M | 3.52M | |
Total Current Liabilities | | | 12.81M | 14.07M | 22.39M | 17.91M | 12.94M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.78M | 5.18M | 2.97M | 2.86M | 5.57M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
Total Non-Current Liabilities | | | 4.78M | 5.18M | 2.97M | 2.86M | 5.57M | |
|
TOTAL LIABILITIES | | | 17.59M | 19.25M | 25.36M | 20.77M | 18.51M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -59.56M | -58.03M | -59.71M | -54.05M | -53.34M | |
Additional Paid In Capital | | | N/A | N/A | N/A | 0.00 | N/A | |
Common Shares | | | 63.26M | 62.91M | 62.67M | 60.92M | 60.00M | |
Other Shareholders' Equity | | | 369.00K | 405.00K | N/A | N/A | N/A | |
Shares Outstanding | | | 113.43M | 106.73M | 102.58M | 84.76M | 78.42M | |
Tangible Book Value per Share | | | 0.04 | 0.05 | 0.03 | 0.08 | 0.09 | |
Total Shareholders' Equity | | | 4.07M | 5.29M | 2.96M | 6.88M | 6.67M | |
|
TOTAL LIABILITIES AND EQUITY | | | 21.66M | 24.54M | 28.32M | 27.65M | 25.18M | |
|
Statistics | |
---|
Debt/Equity | | | 2.53 | 2.02 | 3.16 | 1.26 | 1.36 | |
Current Ratio | | | 0.81 | 0.89 | 0.68 | 0.62 | 1.00 | |
Return On Assets (ROA) | | | 5.52% | 6.92% | -20.95% | -4.09% | -6.04% | |
Return On Equity (ROE) | | | 29.40% | 32.12% | -200.34% | -16.46% | -22.82% | |
Return On Invested Capital (ROIC) | | | 16.89% | 9.55% | 15.01% | 1.19% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 16.89% | 9.55% | 15.01% | 1.19% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 16.89% | 9.55% | 15.01% | 1.19% | N/A | |