ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 10.87M | 3.29M | 3.83M | 11.02M | 4.34M | |
Marketable Securities | | | N/A | 0.00 | 5.89M | N/A | N/A | |
Receivables | | | 2.39M | 2.55M | 2.21M | 1.54M | 1.15M | |
Other Current Assets | | | N/A | 560.00K | N/A | 0.00 | 29.00K | |
Total Current Assets | | | 13.27M | 6.40M | 11.92M | 12.56M | 5.52M | |
|
Non-Current Assets | |
---|
PPE Net | | | 867.00K | 282.00K | 570.00K | 687.00K | 707.00K | |
Goodwill | | | 4.12M | 10.43M | 11.00M | 5.39M | 6.88M | |
Intangibles | | | 1.39M | 4.88M | 7.01M | 4.20M | 4.61M | |
Other Non-Current Assets | | | 430.00K | 376.00K | 149.00K | 139.00K | 126.00K | |
Total Non-Current Assets | | | 6.80M | 15.97M | 18.73M | 10.41M | 12.32M | |
|
TOTAL ASSETS | | | 20.07M | 22.37M | 30.65M | 22.97M | 17.84M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 1.61M | 0.00 | 0.00 | 4.00K | |
Current Portion Of LT Debt. | | | 660.00K | 821.00K | 365.00K | 298.00K | 184.00K | |
Accrued Expenses | | | N/A | 2.35M | 2.84M | N/A | N/A | |
Accounts Payable | | | 369.00K | 2.17M | 1.22M | 274.00K | 237.00K | |
Other Current Liabilities | | | 4.53M | 3.55M | 3.84M | 4.16M | 13.08M | |
Total Current Liabilities | | | 5.56M | 8.14M | 5.42M | 4.73M | 13.51M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.32M | 619.00K | 197.00K | 365.00K | 324.00K | |
Deferred Taxes/Income | | | 0.00 | 301.00K | 645.00K | 793.00K | 1.04M | |
Other Non-Current Liabilities | | | N/A | 0.00 | 200.00K | 865.00K | 190.00K | |
Total Non-Current Liabilities | | | 1.32M | 920.00K | 1.04M | 2.02M | 1.55M | |
|
TOTAL LIABILITIES | | | 6.88M | 9.06M | 6.47M | 6.76M | 15.06M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -87.39M | -81.77M | -66.92M | -55.28M | -49.62M | |
Additional Paid In Capital | | | 100.58M | 95.08M | 91.11M | 71.49M | 52.39M | |
Common Shares | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | N/A | 15.04M | 16.73M | N/A | N/A | |
Shares Outstanding | | | 7.23M | 3.95M | 3.63M | 2.20M | 170.72K | |
Tangible Book Value per Share | | | 0.13 | -0.06 | 0.21 | 0.37 | -6.18 | |
Total Shareholders' Equity | | | 13.18M | 13.31M | 24.19M | 16.22M | 2.78M | |
|
TOTAL LIABILITIES AND EQUITY | | | 20.07M | 22.37M | 30.65M | 22.97M | 17.84M | |
|
Statistics | |
---|
Debt/Equity | | | 0.10 | 0.17 | 0.01 | 0.02 | 0.12 | |
Current Ratio | | | 2.39 | 0.79 | 2.20 | 2.65 | 0.41 | |
Return On Assets (ROA) | | | -27.53% | -58.79% | -42.82% | -34.15% | -72.87% | |
Return On Equity (ROE) | | | -41.92% | -98.80% | -54.26% | -48.38% | -468.06% | |
Return On Invested Capital (ROIC) | | | 4.42% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 17.65% | N/A | N/A | N/A | N/A | |