ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.35M | 2.12M | 1.01M | 7.18M | 3.14M | |
Marketable Securities | | | 2.50M | 4.50M | 942.40K | N/A | N/A | |
Receivables | | | 3.14M | 2.09M | 2.77M | 600.00K | 1.02M | |
Other Current Assets | | | 940.10K | 710.40K | 771.60K | 760.00K | 460.00K | |
Total Current Assets | | | 8.93M | 9.42M | 5.49M | 8.54M | 4.62M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.30M | 2.52M | 3.23M | 2.85M | 3.58M | |
Investments And Advances | | | 650.50K | 577.80K | 2.00M | N/A | N/A | |
Goodwill | | | N/A | 0.00 | 3.28M | N/A | N/A | |
Intangibles | | | N/A | 0.00 | 4.52M | N/A | N/A | |
Other Non-Current Assets | | | 378.90K | 472.10K | 717.90K | 510.00K | 580.00K | |
Total Non-Current Assets | | | 4.60M | 4.55M | 14.13M | 3.60M | 4.50M | |
|
TOTAL ASSETS | | | 13.53M | 13.96M | 19.62M | 12.14M | 9.12M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 392.10K | 264.00K | 698.70K | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 400.20K | 417.20K | 389.20K | 720.00K | 890.00K | |
Accrued Expenses | | | 1.17M | 1.05M | 1.12M | 650.00K | 590.00K | |
Accounts Payable | | | 1.78M | 2.09M | 1.76M | 500.00K | 650.00K | |
Other Current Liabilities | | | 3.35M | 3.61M | 2.55M | 1.78M | 2.43M | |
Total Current Liabilities | | | 7.09M | 7.42M | 6.51M | 3.65M | 4.55M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.14M | 1.28M | 1.84M | 1.12M | 1.90M | |
Deferred Taxes/Income | | | N/A | 0.00 | 1.26M | N/A | N/A | |
Other Non-Current Liabilities | | | 1.74M | 1.80M | 2.34M | 2.56M | 3.23M | |
Total Non-Current Liabilities | | | 1.59M | 1.89M | 7.95M | 3.68M | 5.13M | |
|
TOTAL LIABILITIES | | | 8.68M | 9.31M | 14.46M | 7.33M | 9.68M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -18.23M | -16.24M | -14.76M | -10.57M | -3.90M | |
Additional Paid In Capital | | | 21.32M | 20.66M | 19.59M | 15.01M | 3.35M | |
Minority Interest | | | -1.28M | -1.19M | 2.50M | N/A | 0.00 | |
Common Shares | | | 1.36M | 2.20K | 2.10K | 0.00 | 0.00 | |
Other Shareholders' Equity | | | 393.10K | 240.00K | 331.90K | 360.00K | -20.00K | |
Shares Outstanding | | | 23.31M | 21.94M | 20.84M | 17.65M | 18.92M | |
Tangible Book Value per Share | | | 0.15 | 0.21 | -0.13 | 0.27 | -0.03 | |
Total Shareholders' Equity | | | 4.84M | 4.65M | 5.17M | 4.81M | -560.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.53M | 13.96M | 19.62M | 12.14M | 9.12M | |
|
Statistics | |
---|
Debt/Equity | | | 0.32 | 0.33 | 0.49 | 0.23 | -3.39 | |
Current Ratio | | | 1.26 | 1.27 | 0.84 | 2.34 | 1.02 | |
Return On Assets (ROA) | | | -1.36% | -10.61% | -21.35% | -55.02% | -3.73% | |
Return On Equity (ROE) | | | -3.81% | -31.83% | -81.12% | -138.88% | N/A | |
Return On Invested Capital (ROIC) | | | 95.78% | 83.78% | N/A | N/A | 1.04% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 329.91% | 2993.83% | N/A | N/A | 3.31% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 329.91% | 2993.83% | N/A | N/A | 3.31% | |