| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 270.00K | 310.00K | |
| Receivables | | | 850.00K | 380.00K | |
| Other Current Assets | | | 10.00K | 150.00K | |
| Total Current Assets | | | 1.13M | 850.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 140.00K | 190.00K | |
| Investments And Advances | | | 230.00K | 190.00K | |
| Goodwill | | | 460.00K | 460.00K | |
| Intangibles | | | 140.00K | 170.00K | |
| Other Non-Current Assets | | | 0.00 | 0.00 | |
| Total Non-Current Assets | | | 980.00K | 1.01M | |
| |
| TOTAL ASSETS | | | 2.11M | 1.86M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 230.00K | 230.00K | |
| Current Portion Of LT Debt. | | | 70.00K | N/A | |
| Accrued Expenses | | | 950.00K | 690.00K | |
| Accounts Payable | | | 480.00K | 620.00K | |
| Other Current Liabilities | | | 50.00K | 360.00K | |
| Total Current Liabilities | | | 1.78M | 1.89M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 220.00K | 380.00K | |
| Other Non-Current Liabilities | | | 50.00K | 50.00K | |
| Total Non-Current Liabilities | | | 270.00K | 430.00K | |
| |
| TOTAL LIABILITIES | | | 2.05M | 2.32M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -430.00K | -940.00K | |
| Additional Paid In Capital | | | 40.00K | 40.00K | |
| Common Shares | | | 450.00K | 450.00K | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | |
| Shares Outstanding | | | 4.47M | 4.47M | |
| Tangible Book Value per Share | | | -0.12 | -0.24 | |
| Total Shareholders' Equity | | | 60.00K | -450.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.11M | 1.86M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 7.50 | -1.36 | |
| Current Ratio | | | 0.63 | 0.45 | |
| Return On Assets (ROA) | | | 24.17% | -38.71% | |
| Return On Equity (ROE) | | | 850.00% | N/A | |
| Return On Invested Capital (ROIC) | | | 73.66% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 73.66% | N/A | |