ASSETS | |
---|
Current Assets | |
---|
Cash | | | 658.00K | 2.22M | 504.00K | 4.18M | 2.21M | |
Marketable Securities | | | 1.33M | 1.04M | 779.00K | 4.82M | 1.22M | |
Receivables | | | 6.70M | 10.56M | 3.71M | 2.86M | 4.88M | |
Other Current Assets | | | 958.00K | 819.00K | 702.00K | 231.00K | 4.54M | |
Total Current Assets | | | 9.65M | 14.64M | 5.70M | 12.09M | 12.85M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.01M | 1.09M | 1.29M | 1.40M | 1.55M | |
Goodwill | | | 7.02M | 7.02M | N/A | N/A | N/A | |
Intangibles | | | 59.00K | 414.00K | N/A | N/A | N/A | |
Other Non-Current Assets | | | 2.38M | 2.68M | 2.34M | 1.55M | 750.00K | |
Total Non-Current Assets | | | 16.61M | 18.40M | 4.60M | 5.74M | 4.67M | |
|
TOTAL ASSETS | | | 26.27M | 33.04M | 10.30M | 17.83M | 17.52M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 1.21M | 0.00 | |
Current Portion Of LT Debt. | | | 3.17M | 2.16M | 144.00K | 2.15M | 2.13M | |
Accounts Payable | | | 1.88M | 1.30M | 1.44M | 2.45M | 1.85M | |
Other Current Liabilities | | | 228.00K | 212.00K | 66.00K | 4.33M | 7.94M | |
Total Current Liabilities | | | 5.27M | 3.67M | 1.65M | 10.14M | 11.92M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 16.50M | 23.01M | 11.95M | 8.12M | 7.25M | |
Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
Total Non-Current Liabilities | | | 17.41M | 23.92M | 11.95M | 8.12M | 7.25M | |
|
TOTAL LIABILITIES | | | 22.68M | 27.59M | 13.60M | 18.25M | 19.17M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -25.78M | -23.74M | -21.00M | -17.78M | -18.88M | |
Additional Paid In Capital | | | 2.23M | 2.19M | 2.26M | 2.26M | 2.13M | |
Minority Interest | | | 910.00K | 910.00K | N/A | N/A | N/A | |
Common Shares | | | 26.95M | 26.77M | 15.33M | 14.98M | 14.98M | |
Other Shareholders' Equity | | | 194.00K | 226.00K | 110.00K | 112.00K | 119.00K | |
Shares Outstanding | | | 53.77M | 53.52M | 31.06M | 30.56M | 30.56M | |
Tangible Book Value per Share | | | -0.06 | -0.04 | -0.11 | -0.01 | -0.05 | |
Total Shareholders' Equity | | | 3.59M | 5.45M | -3.30M | -426.00K | -1.65M | |
|
TOTAL LIABILITIES AND EQUITY | | | 26.27M | 33.04M | 10.30M | 17.83M | 17.52M | |
|
Statistics | |
---|
Debt/Equity | | | 4.60 | 4.23 | -3.62 | -21.89 | -4.38 | |
Current Ratio | | | 1.83 | 3.99 | 3.45 | 1.19 | 1.08 | |
Return On Assets (ROA) | | | -13.46% | -8.29% | -28.35% | 9.72% | 7.38% | |
Return On Equity (ROE) | | | -98.52% | -50.31% | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 20.84% | 29.28% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 45.47% | 37.47% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 45.47% | 37.47% | |