| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 668.40K | 668.40K | 24.20K | 616.60K | 4.64M | |
| Receivables | | | 1.80M | 1.00M | 5.81M | 13.06M | 5.71M | |
| Other Current Assets | | | 90.45M | 47.26M | 41.19M | 2.76M | 61.70K | |
| Total Current Assets | | | 92.92M | 48.93M | 47.02M | 16.44M | 10.42M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | N/A | 2.72M | 2.81M | |
| Investments And Advances | | | 0.00 | N/A | N/A | N/A | N/A | |
| Intangibles | | | N/A | N/A | N/A | 37.80K | 49.00K | |
| Other Non-Current Assets | | | N/A | 0.00 | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 0.00 | 0.00 | 0.00 | 3.03M | 3.13M | |
| |
| TOTAL ASSETS | | | 92.92M | 48.93M | 47.02M | 19.47M | 13.54M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 140.00K | |
| Accrued Expenses | | | N/A | 0.00 | 0.00 | 813.20K | 833.20K | |
| Accounts Payable | | | 730.00K | 800.00K | 0.00 | 62.20K | 8.20K | |
| Other Current Liabilities | | | 2.32M | 3.42M | 4.82M | 2.12M | 1.20M | |
| Total Current Liabilities | | | 3.05M | 4.22M | 4.82M | 3.00M | 2.18M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 8.23M | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | 1.94M | 2.47M | |
| Total Non-Current Liabilities | | | 8.23M | 0.00 | 0.00 | 1.94M | 2.47M | |
| |
| TOTAL LIABILITIES | | | 11.29M | 4.22M | 4.82M | 4.94M | 4.65M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 9.91M | -11.64M | -1.22M | 7.43M | 2.26M | |
| Additional Paid In Capital | | | 71.72M | 56.35M | 43.73M | 6.20M | 6.06M | |
| Common Shares | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | N/A | 0.00 | -310.60K | 898.50K | 578.70K | |
| Shares Outstanding | | | 34.90K | 13.10K | 5.30K | 8.30K | 8.30K | |
| Tangible Book Value per Share | | | 2.34K | 3.41K | 8.01K | 1.75K | 1.07K | |
| Total Shareholders' Equity | | | 81.63M | 44.71M | 42.20M | 14.53M | 8.89M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 92.92M | 48.93M | 47.02M | 19.47M | 13.54M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 30.43 | 11.59 | 9.76 | 5.48 | 4.78 | |
| Return On Assets (ROA) | | | 23.19% | -20.28% | -19.48% | 26.58% | 19.75% | |
| Return On Equity (ROE) | | | 26.40% | -22.20% | -21.70% | 35.62% | 30.08% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 28.75% | 25.78% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 29.87% | 43.21% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 29.94% | 43.52% | |