ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 5.01M | 15.38M | 1.90M | 25.80M | 20.60M | |
Receivables | | | 7.57M | 5.29M | 3.60M | 1.50M | 1.40M | |
Inventories | | | 4.30M | 3.06M | 2.00M | 1.20M | 1.30M | |
Other Current Assets | | | 3.05M | 1.60M | 1.80M | 2.20M | 900.00K | |
Total Current Assets | | | 19.93M | 25.34M | 9.30M | 30.70M | 24.10M | |
|
Non-Current Assets | |
---|
PPE Net | | | 22.71M | 24.76M | 26.40M | 16.10M | 1.50M | |
Investments And Advances | | | N/A | 0.00 | 2.00M | 1.30M | 100.00K | |
Goodwill | | | 24.31M | 20.59M | 20.60M | 53.50M | 6.30M | |
Intangibles | | | 14.45M | 17.24M | 21.30M | 21.40M | 7.00M | |
Other Non-Current Assets | | | 927.00K | 3.74M | 3.50M | 2.00M | 0.00 | |
Total Non-Current Assets | | | 62.55M | 66.81M | 74.50M | 95.20M | 16.30M | |
|
TOTAL ASSETS | | | 82.47M | 92.15M | 83.80M | 125.90M | 40.40M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 1.00M | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.98M | 1.62M | 1.10M | 1.00M | 500.00K | |
Accrued Expenses | | | 6.02M | 4.08M | 3.60M | 200.00K | 300.00K | |
Accounts Payable | | | 4.33M | 5.14M | 6.00M | 7.10M | 3.90M | |
Other Current Liabilities | | | 5.89M | 6.39M | 3.80M | 5.50M | 1.30M | |
Total Current Liabilities | | | 18.22M | 17.24M | 15.40M | 13.80M | 5.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 15.78M | 26.00M | 2.30M | 0.00 | 1.40M | |
Deferred Taxes/Income | | | 79.00K | 65.00K | 100.00K | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 14.26M | 15.48M | 16.70M | 10.90M | 1.20M | |
Total Non-Current Liabilities | | | 30.11M | 41.55M | 19.10M | 11.00M | 2.60M | |
|
TOTAL LIABILITIES | | | 48.33M | 58.78M | 34.50M | 24.80M | 8.50M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -260.09M | -198.68M | -153.00M | -69.90M | -43.10M | |
Additional Paid In Capital | | | 294.94M | 232.57M | 202.70M | 171.30M | 68.20M | |
Common Shares | | | 10.00K | 7.00K | 0.00 | 0.00 | 6.70M | |
Treasury Stock | | | -711.00K | -522.00K | -400.00K | -300.00K | N/A | |
Shares Outstanding | | | 104.54M | 69.18M | 54.40M | 44.00M | 33.00M | |
Tangible Book Value per Share | | | -0.04 | -0.06 | 0.14 | 0.60 | 0.36 | |
Total Shareholders' Equity | | | 34.14M | 33.37M | 49.30M | 101.10M | 31.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 82.47M | 92.15M | 83.80M | 125.90M | 40.40M | |
|
Statistics | |
---|
Debt/Equity | | | 0.46 | 0.78 | 0.07 | N/A | 0.04 | |
Current Ratio | | | 1.09 | 1.47 | 0.60 | 2.22 | 4.08 | |
Return On Assets (ROA) | | | -74.46% | -49.58% | -99.19% | -21.39% | -38.39% | |
Return On Equity (ROE) | | | -179.87% | -136.90% | -168.60% | -26.64% | -48.62% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |