ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.65M | 4.63M | 2.74M | 1.72M | 1.78M | |
Receivables | | | 323.50K | 1.98M | 5.05M | 3.97M | 4.19M | |
Inventories | | | N/A | N/A | 0.00 | 55.30K | 149.90K | |
Other Current Assets | | | 79.70K | 44.50K | 96.90K | 97.90K | 60.40K | |
Total Current Assets | | | 2.05M | 6.65M | 7.88M | 5.85M | 6.18M | |
|
Non-Current Assets | |
---|
PPE Net | | | 123.10K | 1.49M | 1.90M | 344.10K | 419.80K | |
Investments And Advances | | | N/A | 1.20M | N/A | 0.00 | 700.00K | |
Goodwill | | | 151.10K | 151.10K | 6.31M | 6.31M | 6.31M | |
Intangibles | | | 11.07M | 12.00M | 10.16M | 7.80M | 1.72M | |
Other Non-Current Assets | | | 0.00 | 366.60K | 2.41M | 1.90M | 4.60M | |
Total Non-Current Assets | | | 11.34M | 15.21M | 20.79M | 16.35M | 13.76M | |
|
TOTAL ASSETS | | | 13.39M | 21.86M | 28.67M | 22.20M | 19.94M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 980.00K | 1.35M | |
Current Portion Of LT Debt. | | | 38.60K | 1.92M | 8.51M | 1.78M | 4.08M | |
Accrued Expenses | | | 210.60K | 13.10K | 1.10M | N/A | N/A | |
Accounts Payable | | | 441.60K | 1.76M | 2.70M | 3.13M | 2.95M | |
Other Current Liabilities | | | 128.50K | 370.70K | 10.13M | 1.87M | 1.64M | |
Total Current Liabilities | | | 819.20K | 4.07M | 22.44M | 7.76M | 10.02M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 776.60K | 1.21M | 6.15M | 10.18M | 10.38M | |
Deferred Taxes/Income | | | 75.50K | 75.50K | 274.30K | 335.80K | 358.20K | |
Other Non-Current Liabilities | | | N/A | N/A | N/A | 0.00 | 2.83M | |
Total Non-Current Liabilities | | | 79.30K | 1.29M | 6.43M | 10.52M | 12.90M | |
|
TOTAL LIABILITIES | | | 898.50K | 5.36M | 28.87M | 18.29M | 22.93M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -23.64M | -16.84M | -32.97M | -27.54M | -28.77M | |
Additional Paid In Capital | | | 3.46M | 3.08M | 2.87M | 1.65M | 911.50K | |
Minority Interest | | | -772.90K | 0.00 | 0.00 | 0.00 | -666.70K | |
Common Shares | | | 32.26M | 30.26M | 29.91M | 29.80M | 25.09M | |
Other Shareholders' Equity | | | 419.30K | N/A | N/A | 0.00 | -220.50K | |
Shares Outstanding | | | 175.50M | 159.97M | 148.14M | 147.54M | 118.42M | |
Tangible Book Value per Share | | | 0.01 | 0.03 | -0.11 | -0.07 | -0.09 | |
Total Shareholders' Equity | | | 12.50M | 16.51M | -202.90K | 3.91M | -2.99M | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.39M | 21.86M | 28.67M | 22.20M | 19.94M | |
|
Statistics | |
---|
Debt/Equity | | | 0.06 | 0.07 | -30.33 | 2.85 | -3.93 | |
Current Ratio | | | 2.50 | 1.63 | 0.35 | 0.75 | 0.62 | |
Return On Assets (ROA) | | | -51.57% | 73.81% | -15.91% | 2.53% | -21.62% | |
Return On Equity (ROE) | | | -55.28% | 97.77% | N/A | 14.35% | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 6.72% | 2.43% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 6.72% | 2.43% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 79.54% | 8.47% | |