ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.15M | 4.97M | 11.44M | 16.54M | 7.41M | |
Receivables | | | 1.45M | 1.04M | 1.68M | 1.48M | 820.00K | |
Inventories | | | 48.50K | 41.20K | N/A | N/A | N/A | |
Other Current Assets | | | 1.64M | 2.66M | 950.00K | 1.56M | 2.41M | |
Total Current Assets | | | 4.29M | 8.71M | 14.07M | 19.58M | 10.64M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.38M | 3.16M | 3.18M | 4.11M | 3.12M | |
Investments And Advances | | | N/A | N/A | 5.09M | N/A | N/A | |
Goodwill | | | 2.65M | 2.65M | 850.00K | N/A | N/A | |
Intangibles | | | 4.46M | 4.69M | 400.00K | N/A | N/A | |
Other Non-Current Assets | | | N/A | 0.00 | 410.00K | 320.00K | 160.00K | |
Total Non-Current Assets | | | 19.00M | 10.50M | 9.93M | 4.43M | 3.56M | |
|
TOTAL ASSETS | | | 23.29M | 19.21M | 24.00M | 24.01M | 14.20M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 410.00K | 0.00 | 0.00 | 0.00 | 0.00 | |
Accrued Expenses | | | 1.06M | 829.00K | 620.00K | 490.00K | 380.00K | |
Accounts Payable | | | 1.21M | 210.10K | 90.00K | 150.00K | 50.00K | |
Other Current Liabilities | | | 7.08M | 5.84M | 5.34M | 7.97M | 6.29M | |
Total Current Liabilities | | | 9.76M | 6.88M | 6.05M | 8.61M | 6.72M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | 470.50K | 824.50K | 110.00K | N/A | N/A | |
Other Non-Current Liabilities | | | 2.18M | 571.10K | 560.00K | 460.00K | N/A | |
Total Non-Current Liabilities | | | 8.36M | 3.19M | 2.85M | 460.00K | 0.00 | |
|
TOTAL LIABILITIES | | | 18.12M | 10.07M | 8.90M | 9.07M | 6.72M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -14.96M | -9.07M | -2.42M | 3.65M | 4.74M | |
Additional Paid In Capital | | | 20.14M | 18.23M | 17.53M | 11.46M | 2.73M | |
Minority Interest | | | 5.71M | 1.79M | 2.18M | N/A | N/A | |
Common Shares | | | 20.80K | 19.10K | 20.00K | 20.00K | 10.00K | |
Other Shareholders' Equity | | | -35.80K | -36.30K | -30.00K | -200.00K | N/A | |
Shares Outstanding | | | 13.11M | 12.00M | 11.35M | 10.41M | 8.80M | |
Tangible Book Value per Share | | | -0.15 | 0.15 | 1.22 | 1.44 | 0.85 | |
Total Shareholders' Equity | | | 5.17M | 9.14M | 15.10M | 14.94M | 7.48M | |
|
TOTAL LIABILITIES AND EQUITY | | | 23.29M | 19.21M | 24.00M | 24.01M | 14.20M | |
|
Statistics | |
---|
Current Ratio | | | 0.44 | 1.27 | 2.33 | 2.27 | 1.58 | |
Return On Assets (ROA) | | | -25.72% | -34.67% | -26.00% | -4.50% | 7.11% | |
Return On Equity (ROE) | | | -115.90% | -72.83% | -41.32% | -7.23% | 13.50% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 13.73% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 1467.14% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 1467.14% | |