ASSETS | |
---|
Current Assets | |
---|
Cash | | | 109.00K | 84.00K | 196.00K | 1.07M | 156.00K | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 444.00K | 830.00K | 470.00K | 439.00K | 912.00K | |
Inventories | | | 256.00K | 302.00K | 385.00K | 203.00K | 179.00K | |
Other Current Assets | | | 740.00K | 94.00K | 162.00K | 531.00K | 133.00K | |
Total Current Assets | | | 788.00K | 1.31M | 1.21M | 2.24M | 1.38M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.72M | 1.00M | 1.44M | 1.35M | 1.50M | |
Goodwill | | | N/A | N/A | N/A | N/A | 0.00 | |
Intangibles | | | -452.00K | 1.10M | 1.37M | 1.67M | 1.94M | |
Other Non-Current Assets | | | N/A | 597.00K | 647.00K | 0.00 | 822.00K | |
Total Non-Current Assets | | | 2.43M | 2.70M | 3.46M | 3.02M | 4.82M | |
|
TOTAL ASSETS | | | 3.22M | 4.01M | 4.67M | 5.26M | 6.20M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 5.93M | 4.15M | 1.91M | 685.00K | 3.06M | |
Accrued Expenses | | | N/A | 1.18M | 682.00K | 538.00K | 1.03M | |
Accounts Payable | | | 2.77M | 1.52M | 818.00K | 581.00K | 2.00M | |
Other Current Liabilities | | | 1.57M | 1.57M | 1.61M | 574.00K | 386.00K | |
Total Current Liabilities | | | 10.27M | 8.42M | 5.02M | 2.38M | 6.47M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | N/A | 369.00K | 1.91M | 3.59M | 2.00M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | N/A | N/A | N/A | 0.00 | 104.00K | |
Total Non-Current Liabilities | | | 230.00K | 369.00K | 1.91M | 3.59M | 2.10M | |
|
TOTAL LIABILITIES | | | 10.50M | 8.79M | 6.93M | 5.97M | 8.58M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -51.88M | -49.17M | -41.40M | -37.34M | -40.34M | |
Additional Paid In Capital | | | N/A | 4.17M | 8.47M | 8.07M | 8.05M | |
Common Shares | | | 44.60M | 44.40M | 39.13M | 36.63M | 29.91M | |
Shares Outstanding | | | N/A | 76.65M | 66.06M | 47.76M | 29.53M | |
Tangible Book Value per Share | | | N/A | -0.08 | -0.06 | -0.05 | -0.15 | |
Total Shareholders' Equity | | | -7.28M | -4.78M | -2.26M | -712.00K | -2.38M | |
|
TOTAL LIABILITIES AND EQUITY | | | 3.22M | 4.01M | 4.67M | 5.26M | 6.20M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | -0.08 | -0.84 | -5.05 | -0.84 | |
Current Ratio | | | 0.08 | 0.16 | 0.24 | 0.94 | 0.21 | |
Return On Assets (ROA) | | | -94.00% | -86.63% | -95.40% | -96.46% | -106.73% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |