ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | 1.32M | 630.00K | 570.00K | |
Receivables | | | 4.85M | 1.50M | 1.06M | 870.00K | 740.00K | |
Inventories | | | 1.90M | 2.49M | 590.00K | 150.00K | 290.00K | |
Total Current Assets | | | 8.15M | 6.17M | 2.98M | 1.64M | 1.60M | |
|
Non-Current Assets | |
---|
PPE Net | | | 50.00K | 40.00K | 30.00K | 10.00K | 0.00 | |
Investments And Advances | | | 170.00K | 170.00K | 0.00 | 180.00K | 90.00K | |
Goodwill | | | 90.00K | 90.00K | 110.00K | 120.00K | 140.00K | |
Intangibles | | | 210.00K | 230.00K | 380.00K | 500.00K | 510.00K | |
Other Non-Current Assets | | | N/A | N/A | 357.40K | 0.00 | 0.00 | |
Total Non-Current Assets | | | 730.00K | 550.00K | 880.00K | 810.00K | 740.00K | |
|
TOTAL ASSETS | | | 8.88M | 6.72M | 3.86M | 2.45M | 2.34M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 10.00K | 10.00K | |
Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
Accounts Payable | | | 4.09M | 2.35M | 270.00K | 170.00K | 50.00K | |
Other Current Liabilities | | | 420.00K | 130.00K | 40.00K | 260.00K | 40.00K | |
Total Current Liabilities | | | 4.51M | 2.48M | 310.00K | 430.00K | 90.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 190.00K | 180.00K | 170.00K | 170.00K | 160.00K | |
Other Non-Current Liabilities | | | N/A | 0.00 | 50.00K | N/A | N/A | |
Total Non-Current Liabilities | | | 190.00K | 180.00K | 220.00K | 170.00K | 160.00K | |
|
TOTAL LIABILITIES | | | 4.70M | 2.66M | 530.00K | 600.00K | 250.00K | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -4.83M | -4.91M | -5.63M | -5.22M | -4.98M | |
Additional Paid In Capital | | | 6.67M | 6.63M | 6.62M | 4.92M | 4.92M | |
Common Shares | | | 2.34M | 2.34M | 2.34M | 2.15M | 2.15M | |
Shares Outstanding | | | 2.31M | 2.31M | 2.31M | 2.15M | 2.15M | |
Tangible Book Value per Share | | | 1.68 | 1.62 | 1.23 | 0.57 | 0.67 | |
Total Shareholders' Equity | | | 4.18M | 4.06M | 3.32M | 1.85M | 2.09M | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.88M | 6.72M | 3.86M | 2.45M | 2.34M | |
|
Statistics | |
---|
Debt/Equity | | | 0.05 | 0.04 | 0.05 | 0.10 | 0.08 | |
Current Ratio | | | 1.81 | 2.49 | 9.61 | 3.81 | 17.78 | |
Return On Assets (ROA) | | | 10.36% | 10.71% | -10.88% | -9.80% | 1.28% | |
Return On Equity (ROE) | | | 22.01% | 17.73% | -12.65% | -12.97% | 1.44% | |
Return On Invested Capital (ROIC) | | | 21.99% | 20.70% | N/A | N/A | 0.62% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 21.99% | 20.70% | N/A | N/A | 0.62% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 23.61% | 22.39% | N/A | N/A | 0.87% | |