ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 460.00K | 33.00K | 155.00K | 85.00K | 251.00K | |
Receivables | | | 498.00K | 6.23M | 5.97M | 6.14M | 5.67M | |
Inventories | | | 59.00K | 0.00 | 164.00K | 164.00K | N/A | |
Other Current Assets | | | N/A | -1.55M | -1.07M | N/A | N/A | |
Total Current Assets | | | 1.02M | 4.72M | 5.22M | 6.39M | 5.92M | |
|
Non-Current Assets | |
---|
PPE Net | | | 144.00K | 111.00K | 239.00K | 167.00K | 138.00K | |
Investments And Advances | | | 515.00K | 317.00K | 497.00K | 432.00K | N/A | |
Goodwill | | | N/A | N/A | N/A | N/A | 0.00 | |
Intangibles | | | 354.00K | 348.00K | 250.00K | 70.00K | 0.00 | |
Other Non-Current Assets | | | 5.89M | 23.67M | 21.45M | N/A | N/A | |
Total Non-Current Assets | | | 6.91M | 24.45M | 22.44M | 669.00K | 138.00K | |
|
TOTAL ASSETS | | | 7.92M | 29.16M | 27.66M | 7.06M | 6.06M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.20M | 41.00K | 629.00K | 288.00K | N/A | |
Accounts Payable | | | 1.81M | 477.00K | 191.00K | 548.00K | 48.00K | |
Other Current Liabilities | | | 189.00K | -6.00K | 6.00K | 9.00K | 270.00K | |
Total Current Liabilities | | | 3.20M | 512.00K | 826.00K | 845.00K | 318.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 9.54M | 6.37M | 2.05M | 239.00K | 92.00K | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
Other Non-Current Liabilities | | | 1.64M | N/A | 144.00K | N/A | 0.00 | |
Total Non-Current Liabilities | | | 11.18M | 6.37M | 2.18M | 229.00K | 92.00K | |
|
TOTAL LIABILITIES | | | 14.38M | 6.88M | 3.00M | 1.07M | 410.00K | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -17.84M | -8.32M | -5.98M | -5.39M | -5.73M | |
Additional Paid In Capital | | | 11.15M | 11.15M | 11.15M | 11.15M | 11.15M | |
Minority Interest | | | 0.00 | 0.00 | -13.00K | -10.00K | N/A | |
Common Shares | | | 228.00K | 228.00K | 228.00K | 228.00K | 228.00K | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 9.05M | 10.97M | 10.12M | 10.10M | 9.15M | |
Tangible Book Value per Share | | | -0.75 | 2.00 | 2.41 | 0.59 | 0.62 | |
Total Shareholders' Equity | | | -6.46M | 22.28M | 24.65M | 5.99M | 5.65M | |
|
TOTAL LIABILITIES AND EQUITY | | | 7.92M | 29.16M | 27.66M | 7.06M | 6.06M | |
|
Statistics | |
---|
Debt/Equity | | | -1.48 | 0.29 | 0.08 | 0.04 | 0.02 | |
Current Ratio | | | 0.32 | 9.22 | 6.32 | 7.57 | 18.63 | |
Return On Assets (ROA) | | | -53.84% | -7.53% | -3.26% | -15.63% | -0.20% | |
Return On Equity (ROE) | | | N/A | -9.85% | -3.66% | -18.43% | -0.21% | |
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 | |