ASSETS | |
---|
Current Assets | |
---|
Cash | | | 731.80K | 366.10K | 626.00K | 15.16M | 16.34M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 10.86M | 6.43M | 35.00K | 8.62M | 2.82M | |
Inventories | | | 1.70M | 1.59M | 324.00K | 18.72M | 1.32M | |
Other Current Assets | | | 22.93M | 12.52M | 39.94M | 17.24M | 28.79M | |
Total Current Assets | | | 36.21M | 20.90M | 40.92M | 59.73M | 49.28M | |
|
Non-Current Assets | |
---|
PPE Net | | | 5.16M | 6.43M | 1.34M | 3.46M | 5.84M | |
Investments And Advances | | | N/A | N/A | 0.00 | 617.00K | N/A | |
Goodwill | | | 13.19M | 13.19M | 6.58M | N/A | N/A | |
Intangibles | | | 40.63M | 43.04M | 12.05M | 0.00 | 1.14M | |
Other Non-Current Assets | | | 605.30K | 615.60K | 2.58M | 10.00K | 5.06M | |
Total Non-Current Assets | | | 59.59M | 63.28M | 22.55M | 4.09M | 12.04M | |
|
TOTAL ASSETS | | | 95.80M | 84.18M | 63.47M | 63.83M | 61.32M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 23.57M | 18.73M | 16.37M | 14.42M | 2.93M | |
Current Portion Of LT Debt. | | | 20.60K | 633.00K | N/A | N/A | N/A | |
Accrued Expenses | | | 297.80K | 272.80K | 87.00K | 960.00K | 434.00K | |
Accounts Payable | | | 2.64M | 812.90K | 191.00K | 2.00K | 77.00K | |
Other Current Liabilities | | | 15.65M | 7.11M | 6.70M | 13.66M | 11.35M | |
Total Current Liabilities | | | 42.17M | 27.56M | 23.35M | 29.04M | 14.79M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.68M | 10.02M | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | 9.25M | 9.84M | 1.42M | 0.00 | 286.00K | |
Other Non-Current Liabilities | | | 198.30K | 186.20K | 1.85M | 1.47M | 859.00K | |
Total Non-Current Liabilities | | | 20.51M | 30.62M | 7.56M | 1.07M | 1.82M | |
|
TOTAL LIABILITIES | | | 62.69M | 58.18M | 30.91M | 30.11M | 16.61M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -53.63M | -49.99M | -27.54M | -14.17M | 12.86M | |
Additional Paid In Capital | | | 90.50M | 69.47M | 68.85M | 53.00M | 41.11M | |
Minority Interest | | | 9.38M | 10.58M | 4.29M | -398.00K | 672.00K | |
Common Shares | | | 2.20K | 6.74M | 26.00K | 11.00K | 8.00K | |
Other Shareholders' Equity | | | -3.75M | -218.20K | -8.78M | -5.13M | -9.27M | |
Shares Outstanding | | | 2.18M | 332.20K | 2.64M | 1.10M | 788.00K | |
Tangible Book Value per Share | | | -9.50 | -91.00 | 5.28 | 30.70 | 55.28 | |
Total Shareholders' Equity | | | 33.11M | 26.00M | 32.56M | 33.71M | 44.71M | |
|
TOTAL LIABILITIES AND EQUITY | | | 95.80M | 84.18M | 63.47M | 63.83M | 61.32M | |
|
Statistics | |
---|
Debt/Equity | | | 0.76 | 1.11 | N/A | N/A | N/A | |
Current Ratio | | | 0.86 | 0.76 | 1.75 | 2.06 | 3.33 | |
Return On Assets (ROA) | | | -28.33% | -26.67% | -21.05% | -42.35% | -51.28% | |
Return On Equity (ROE) | | | -81.95% | -86.34% | -41.04% | -80.19% | -70.34% | |
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 | |