ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.80M | 3.02M | 3.18M | 2.58M | 1.41M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 2.64M | 5.71M | 6.97M | 7.54M | 8.76M | |
Inventories | | | N/A | 490.00K | 334.40K | 3.80M | 2.06M | |
Other Current Assets | | | 3.22M | 426.20K | 886.60K | 420.00K | 560.00K | |
Total Current Assets | | | 7.67M | 9.64M | 11.37M | 14.34M | 12.79M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.69M | 2.81M | 3.30M | 3.67M | 3.91M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 1.33M | 1.56M | 1.76M | 1.76M | 1.76M | |
Intangibles | | | 574.00K | 680.40K | 893.10K | 1.11M | 1.32M | |
Other Non-Current Assets | | | 68.70K | 72.70K | 68.70K | 70.00K | 70.00K | |
Total Non-Current Assets | | | 4.67M | 5.12M | 6.02M | 6.60M | 7.07M | |
|
TOTAL ASSETS | | | 12.34M | 14.77M | 17.39M | 20.94M | 19.86M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 600.00K | 600.00K | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | 0.00 | |
Accrued Expenses | | | 882.10K | 820.10K | 1.57M | 1.33M | 780.00K | |
Accounts Payable | | | 137.40K | 129.10K | 518.90K | 270.00K | 390.00K | |
Other Current Liabilities | | | 4.83M | 7.82M | 8.74M | 8.38M | 6.03M | |
Total Current Liabilities | | | 6.45M | 9.37M | 10.84M | 9.98M | 7.21M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 1.10M | 1.40M | 1.60M | |
Other Non-Current Liabilities | | | 2.31M | 2.43M | 2.83M | 3.29M | 3.60M | |
Total Non-Current Liabilities | | | 2.31M | 2.43M | 3.93M | 4.69M | 5.20M | |
|
TOTAL LIABILITIES | | | 8.76M | 11.80M | 14.77M | 14.67M | 12.41M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -21.80M | -19.64M | -17.69M | -13.95M | -12.57M | |
Additional Paid In Capital | | | 20.44M | 20.39M | 20.20M | 20.12M | 19.91M | |
Common Shares | | | 4.94M | 2.21M | 100.60K | 100.00K | 100.00K | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 1.10M | 1.10M | 1.01M | 10.06M | 10.06M | |
Tangible Book Value per Share | | | -2.96 | -1.34 | -0.04 | 0.34 | 0.43 | |
Total Shareholders' Equity | | | 3.58M | 2.97M | 2.62M | 6.27M | 7.44M | |
|
TOTAL LIABILITIES AND EQUITY | | | 12.34M | 14.77M | 17.39M | 20.94M | 19.86M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | N/A | 0.42 | 0.22 | 0.22 | |
Current Ratio | | | 1.19 | 1.03 | 1.05 | 1.44 | 1.77 | |
Return On Assets (ROA) | | | -25.96% | -13.21% | -21.49% | -6.59% | 2.62% | |
Return On Equity (ROE) | | | -89.50% | -65.74% | -142.82% | -22.01% | 6.99% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 1.93% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 1.93% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 3.24% | N/A | N/A | |