| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 100.00 | 171.40K | 3.70K | N/A | 4.20K | |
| Cash Equivalents | | | 29.00K | 171.40K | 268.30K | 1.42M | 934.70K | |
| Marketable Securities | | | 164.10K | 389.20K | 625.70K | 769.90K | 564.20K | |
| Receivables | | | 794.90K | 873.20K | 942.10K | 1.10M | 1.28M | |
| Other Current Assets | | | 739.50K | 558.60K | 415.80K | 138.30K | 432.40K | |
| Total Current Assets | | | 1.73M | 2.00M | 2.26M | 3.43M | 3.21M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 25.90K | 57.20K | 176.30K | 91.60K | 64.70K | |
| Investments And Advances | | | 229.60K | 229.60K | 235.20K | 237.70K | 185.60K | |
| Goodwill | | | 2.29M | 2.29M | 2.29M | N/A | N/A | |
| Intangibles | | | 21.40K | 21.40K | 21.40K | 2.31M | 2.31M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 2.57M | 2.60M | 2.73M | 2.64M | 2.56M | |
| |
| TOTAL ASSETS | | | 4.30M | 4.60M | 4.98M | 6.07M | 5.78M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 182.40K | 24.70K | 50.80K | 0.00 | 90.00K | |
| Current Portion Of LT Debt. | | | 126.30K | 237.10K | 188.90K | 309.50K | 272.30K | |
| Accrued Expenses | | | 102.40K | 29.20K | 91.60K | 304.20K | 179.10K | |
| Accounts Payable | | | 536.80K | 374.40K | 398.00K | 618.20K | 676.10K | |
| Other Current Liabilities | | | 43.40K | 62.00K | 155.40K | 180.00K | 109.40K | |
| Total Current Liabilities | | | 991.30K | 727.50K | 884.70K | 1.41M | 1.33M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 243.20K | 471.10K | 334.00K | 511.60K | 659.60K | |
| Other Non-Current Liabilities | | | 62.80K | 39.40K | 112.60K | 93.50K | 76.60K | |
| Total Non-Current Liabilities | | | 306.00K | 510.40K | 446.60K | 605.10K | 736.20K | |
| |
| TOTAL LIABILITIES | | | 1.30M | 1.24M | 1.33M | 2.02M | 2.06M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -433.70K | -150.00K | 141.70K | 546.50K | 207.90K | |
| Additional Paid In Capital | | | 711.80K | 786.60K | 786.40K | 786.00K | 786.00K | |
| Common Shares | | | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M | |
| Other Shareholders' Equity | | | N/A | 0.00 | 0.00 | N/A | N/A | |
| Shares Outstanding | | | 2.72M | 2.72M | 2.72M | 2.72M | 2.72M | |
| Tangible Book Value per Share | | | 0.25 | 0.38 | 0.49 | 0.64 | 0.51 | |
| Total Shareholders' Equity | | | 3.00M | 3.36M | 3.65M | 4.05M | 3.72M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.30M | 4.60M | 4.98M | 6.07M | 5.78M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.14 | 0.15 | 0.11 | 0.13 | 0.20 | |
| Current Ratio | | | 1.74 | 2.74 | 2.55 | 2.43 | 2.42 | |
| Return On Assets (ROA) | | | -8.34% | -6.35% | -8.13% | 5.58% | 1.30% | |
| Return On Equity (ROE) | | | -11.95% | -8.68% | -11.09% | 8.35% | 2.03% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 11.65% | 5.23% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 21.95% | 7.80% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 342.44% | 32.59% | |