ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 531.80K | 484.20K | 1.23M | 2.91M | 2.44M | |
Marketable Securities | | | 0.00 | 200.00 | 208.70K | N/A | N/A | |
Receivables | | | 690.70K | 744.50K | 176.00K | 240.00K | 2.42M | |
Inventories | | | 9.60K | 0.00 | 88.40K | 90.00K | 1.49M | |
Other Current Assets | | | 43.40K | 51.60K | 9.50K | 0.00 | 40.00K | |
Total Current Assets | | | 1.28M | 1.28M | 1.71M | 3.24M | 6.40M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.34M | 1.39M | 1.55M | 840.00K | 70.00K | |
Investments And Advances | | | 27.40K | 27.20K | 0.00 | N/A | N/A | |
Goodwill | | | 2.08M | 2.08M | 1.66M | 3.91M | 330.00K | |
Intangibles | | | 93.80K | 97.80K | 114.10K | 130.00K | N/A | |
Other Non-Current Assets | | | 4.40K | 7.50K | 4.70K | 20.00K | 0.00 | |
Total Non-Current Assets | | | 3.55M | 3.60M | 3.32M | 4.90M | 470.00K | |
|
TOTAL ASSETS | | | 4.82M | 4.88M | 5.03M | 8.14M | 6.87M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 140.00K | |
Current Portion Of LT Debt. | | | 28.90K | 6.60K | 487.80K | 210.00K | N/A | |
Accrued Expenses | | | 211.40K | 262.20K | 140.10K | 0.00 | 130.00K | |
Accounts Payable | | | 198.10K | 114.50K | 15.00K | 0.00 | 20.00K | |
Other Current Liabilities | | | 268.00K | 255.90K | 942.80K | 1.30M | 1.81M | |
Total Current Liabilities | | | 706.40K | 639.20K | 1.59M | 1.52M | 2.10M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 23.80K | 0.00 | 440.00K | 0.00 | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
Total Non-Current Liabilities | | | 30.40K | 64.20K | 84.30K | 580.00K | 0.00 | |
|
TOTAL LIABILITIES | | | 736.80K | 703.40K | 1.67M | 2.10M | 2.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -21.30M | -21.05M | -18.68M | -14.56M | -9.73M | |
Additional Paid In Capital | | | 25.35M | 25.20M | 21.93M | 20.48M | 14.47M | |
Minority Interest | | | 30.40K | 40.40K | 84.30K | 140.00K | 0.00 | |
Common Shares | | | 14.30K | 14.10K | 11.20K | 10.00K | 10.00K | |
Other Shareholders' Equity | | | 15.30K | 12.40K | 98.90K | 100.00K | 10.00K | |
Shares Outstanding | | | 14.25M | 14.05M | 11.16M | 9.24M | 10.61M | |
Tangible Book Value per Share | | | 0.13 | 0.14 | 0.14 | 0.22 | 0.42 | |
Total Shareholders' Equity | | | 4.08M | 4.18M | 3.36M | 6.04M | 4.77M | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.82M | 4.88M | 5.03M | 8.14M | 6.87M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | 0.01 | N/A | 0.07 | N/A | |
Current Ratio | | | 1.81 | 2.00 | 1.08 | 2.13 | 3.05 | |
Return On Assets (ROA) | | | -43.90% | -48.22% | -81.55% | -59.09% | -140.03% | |
Return On Equity (ROE) | | | -51.81% | -56.34% | -122.02% | -79.64% | -201.68% | |
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 (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |