| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | N/A | N/A | 560.90K | 961.00K | |
| Receivables | | | 2.10M | 1.66M | 930.00K | 800.50K | 691.10K | |
| Other Current Assets | | | 440.00K | 320.00K | 280.00K | 277.20K | 276.90K | |
| Total Current Assets | | | 2.88M | 2.17M | 1.35M | 1.64M | 1.93M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | N/A | 0.00 | 400.00 | |
| Investments And Advances | | | 980.00K | 980.00K | 30.00K | 26.00K | 26.00K | |
| Goodwill | | | 0.00 | 0.00 | 230.00K | 461.90K | 692.90K | |
| Intangibles | | | 0.00 | 0.00 | 0.00 | 6.00K | 9.40K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 980.00K | 980.00K | 260.00K | 494.00K | 728.70K | |
| |
| TOTAL ASSETS | | | 3.86M | 3.15M | 1.61M | 2.13M | 2.66M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | N/A | N/A | N/A | 27.00K | 25.00K | |
| Accounts Payable | | | 50.00K | 40.00K | 10.00K | 2.70K | 43.90K | |
| Other Current Liabilities | | | 210.00K | 120.00K | 10.00K | 4.60K | 22.40K | |
| Total Current Liabilities | | | 260.00K | 150.00K | 20.00K | 7.20K | 66.30K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 70.00K | 40.00K | 30.00K | 29.40K | 26.90K | |
| Total Non-Current Liabilities | | | 70.00K | 40.00K | 30.00K | 29.40K | 26.90K | |
| |
| TOTAL LIABILITIES | | | 330.00K | 190.00K | 50.00K | 36.60K | 93.20K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 570.00K | -370.00K | -540.00K | 0.00 | -2.44M | |
| Additional Paid In Capital | | | 1.50M | 1.87M | 1.10M | 1.10M | N/A | |
| Common Shares | | | 1.46M | 1.46M | 1.00M | 1.00M | 5.00M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | 1.10M | 600.00K | |
| Shares Outstanding | | | 1.46M | 1.46M | 990.00K | 1.00M | 1.00M | |
| Tangible Book Value per Share | | | N/A | N/A | 1.34 | 1.63 | 1.86 | |
| Total Shareholders' Equity | | | 3.53M | 2.96M | 1.56M | 2.10M | 2.56M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.86M | 3.15M | 1.61M | 2.13M | 2.66M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 11.08 | 14.47 | 67.50 | 227.58 | 29.10 | |
| Return On Assets (ROA) | | | 14.77% | 5.40% | -33.54% | -21.97% | -6.66% | |
| Return On Equity (ROE) | | | 16.15% | 5.74% | -34.62% | -22.36% | -6.90% | |
| 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 (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |