ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.10M | 980.00K | 580.00K | 130.00K | 40.00K | |
Receivables | | | 900.00K | 1.05M | 760.00K | 420.00K | 330.00K | |
Other Current Assets | | | 60.00K | 10.00K | 20.00K | 0.00 | 20.00K | |
Total Current Assets | | | 2.05M | 2.04M | 1.35M | 540.00K | 390.00K | |
|
Non-Current Assets | |
---|
PPE Net | | | 80.00K | 60.00K | 480.00K | 500.00K | 640.00K | |
Investments And Advances | | | 1.35M | 1.16M | 1.11M | 280.00K | 270.00K | |
Goodwill | | | 30.00K | 30.00K | 10.00K | 10.00K | 10.00K | |
Intangibles | | | 50.00K | 80.00K | 110.00K | 140.00K | 10.00K | |
Other Non-Current Assets | | | 0.00 | 0.00 | N/A | 0.00 | N/A | |
Total Non-Current Assets | | | 1.51M | 1.33M | 1.72M | 940.00K | 920.00K | |
|
TOTAL ASSETS | | | 3.56M | 3.37M | 3.07M | 1.48M | 1.31M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Accrued Expenses | | | 560.00K | 380.00K | 230.00K | 150.00K | 80.00K | |
Accounts Payable | | | 930.00K | 790.00K | 420.00K | 170.00K | 140.00K | |
Other Current Liabilities | | | 50.00K | 30.00K | 0.00 | 10.00K | 10.00K | |
Total Current Liabilities | | | 1.53M | 1.21M | 650.00K | 330.00K | 230.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 310.00K | 410.00K | 860.00K | 490.00K | 560.00K | |
Other Non-Current Liabilities | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Total Non-Current Liabilities | | | 310.00K | 410.00K | 860.00K | 490.00K | 560.00K | |
|
TOTAL LIABILITIES | | | 1.84M | 1.62M | 1.51M | 820.00K | 790.00K | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 310.00K | 380.00K | 190.00K | 330.00K | 180.00K | |
Additional Paid In Capital | | | 110.00K | 110.00K | 790.00K | 20.00K | 20.00K | |
Common Shares | | | 1.30M | 1.27M | 590.00K | 320.00K | 320.00K | |
Other Shareholders' Equity | | | 0.00 | 0.00 | N/A | N/A | N/A | |
Shares Outstanding | | | 3.18M | 3.18M | 3.18M | 2.54M | 2.54M | |
Tangible Book Value per Share | | | 0.52 | 0.52 | 0.45 | 0.20 | 0.20 | |
Total Shareholders' Equity | | | 1.72M | 1.76M | 1.56M | 660.00K | 520.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 3.56M | 3.37M | 3.07M | 1.48M | 1.31M | |
|
Statistics | |
---|
Debt/Equity | | | 0.18 | 0.23 | 0.55 | 0.74 | 1.08 | |
Current Ratio | | | 1.34 | 1.69 | 2.08 | 1.64 | 1.70 | |
Return On Assets (ROA) | | | 0.56% | 5.93% | 0.33% | 10.14% | 11.45% | |
Return On Equity (ROE) | | | 1.16% | 11.36% | 0.64% | 22.73% | 28.85% | |
Return On Invested Capital (ROIC) | | | 2.59% | 1.04% | N/A | 14.35% | 10.42% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.65% | 1.91% | N/A | 16.18% | 10.82% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 6.18% | 2.10% | N/A | 18.97% | 11.03% | |