ASSETS | |
---|
Current Assets | |
---|
Cash | | | 400.00 | 400.00 | 400.00 | N/A | |
Cash Equivalents | | | 4.10M | 1.93M | 122.30K | 147.30K | |
Marketable Securities | | | 50.00K | N/A | N/A | N/A | |
Receivables | | | 3.13M | 2.93M | 2.22M | 1.33M | |
Other Current Assets | | | 308.00K | 117.00K | 115.70K | 144.60K | |
Total Current Assets | | | 7.59M | 4.98M | 2.46M | 1.62M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.00M | 1.86M | 776.90K | 586.00K | |
Investments And Advances | | | N/A | 0.00 | 122.90K | 147.90K | |
Intangibles | | | 1.44M | 927.30K | 85.10K | 33.90K | |
Other Non-Current Assets | | | 318.00K | 55.00K | 44.90K | N/A | |
Total Non-Current Assets | | | 3.76M | 2.85M | 1.06M | 767.80K | |
|
TOTAL ASSETS | | | 11.35M | 7.83M | 3.52M | 2.39M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.43M | 646.60K | 482.90K | N/A | |
Accrued Expenses | | | N/A | N/A | N/A | 137.00K | |
Accounts Payable | | | 839.40K | 815.30K | 315.70K | 167.00K | |
Other Current Liabilities | | | 1.79M | 1.16M | 779.00K | 861.70K | |
Total Current Liabilities | | | 4.06M | 2.63M | 1.58M | 1.17M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.26M | 2.01M | 703.40K | 611.80K | |
Deferred Taxes/Income | | | 1.90K | 1.30K | 7.00K | N/A | |
Other Non-Current Liabilities | | | 432.70K | 365.60K | 303.50K | 216.00K | |
Total Non-Current Liabilities | | | 1.70M | 2.38M | 1.01M | 827.70K | |
|
TOTAL LIABILITIES | | | 5.75M | 5.00M | 2.59M | 1.99M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.02M | 687.00K | 497.20K | 120.70K | |
Additional Paid In Capital | | | N/A | N/A | 38.50K | N/A | |
Common Shares | | | 591.10K | 454.70K | 250.00K | 250.00K | |
Other Shareholders' Equity | | | 3.98M | 1.68M | 177.10K | 25.20K | |
Shares Outstanding | | | 4.36M | 4.09M | 3.98M | 3.98M | |
Tangible Book Value per Share | | | 0.95 | 0.46 | 0.21 | 0.09 | |
Total Shareholders' Equity | | | 5.59M | 2.82M | 924.30K | 395.80K | |
|
TOTAL LIABILITIES AND EQUITY | | | 11.35M | 7.83M | 3.52M | 2.39M | |
|
Statistics | |
---|
Debt/Equity | | | 0.23 | 0.71 | 0.76 | 1.55 | |
Current Ratio | | | 1.87 | 1.90 | 1.56 | 1.39 | |
Return On Assets (ROA) | | | 6.60% | 8.26% | 13.76% | 4.82% | |
Return On Equity (ROE) | | | 13.39% | 22.90% | 52.35% | 29.08% | |
Return On Invested Capital (ROIC) | | | 6.30% | 11.07% | 24.85% | 8.72% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 14.62% | 17.61% | 26.52% | 9.91% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 27.02% | 24.58% | 27.82% | 10.23% | |