ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.41M | 1.96M | 4.75M | 1.99M | 2.83M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 3.34M | 3.71M | 4.08M | 6.79M | 5.85M | |
Other Current Assets | | | 1.30M | 1.14M | 1.14M | 1.50M | 910.00K | |
Total Current Assets | | | 6.05M | 6.80M | 9.96M | 10.29M | 9.60M | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.28M | 4.89M | 7.25M | 10.24M | 13.52M | |
Intangibles | | | N/A | 500.00K | 600.00K | 700.00K | 700.00K | |
Other Non-Current Assets | | | 505.00K | 132.00K | 910.00K | 320.00K | 190.00K | |
Total Non-Current Assets | | | 3.79M | 5.52M | 8.77M | 11.26M | 14.40M | |
|
TOTAL ASSETS | | | 9.84M | 12.33M | 18.73M | 21.55M | 24.00M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 418.00K | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 105.00K | 305.00K | 290.00K | 660.00K | 690.00K | |
Accrued Expenses | | | 2.28M | 3.65M | 4.21M | 3.97M | 2.67M | |
Accounts Payable | | | 994.00K | 752.00K | 450.00K | 990.00K | 580.00K | |
Other Current Liabilities | | | N/A | N/A | 770.00K | 200.00K | 0.00 | |
Total Current Liabilities | | | 3.79M | 4.71M | 5.72M | 5.83M | 3.94M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 61.00K | 0.00 | 310.00K | 600.00K | 3.44M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 210.00K | |
Other Non-Current Liabilities | | | 535.00K | 945.00K | 1.94M | 2.88M | 3.90M | |
Total Non-Current Liabilities | | | 596.00K | 945.00K | 2.24M | 3.48M | 7.55M | |
|
TOTAL LIABILITIES | | | 4.39M | 5.65M | 7.96M | 9.31M | 11.49M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -18.82M | -16.77M | -11.82M | -9.55M | -8.61M | |
Additional Paid In Capital | | | 35.95M | 35.13M | 34.28M | 33.48M | 32.80M | |
Common Shares | | | 32.00K | 32.00K | 30.00K | 30.00K | 30.00K | |
Treasury Stock | | | -10.08M | -10.08M | -10.08M | -10.08M | -10.08M | |
Other Shareholders' Equity | | | -1.63M | -1.63M | -1.63M | -1.63M | -1.63M | |
Shares Outstanding | | | 5.89M | 5.81M | 5.68M | 5.59M | 5.54M | |
Tangible Book Value per Share | | | 0.92 | 1.06 | 1.79 | 2.06 | 2.13 | |
Total Shareholders' Equity | | | 5.45M | 6.67M | 10.77M | 12.24M | 12.51M | |
|
TOTAL LIABILITIES AND EQUITY | | | 9.84M | 12.33M | 18.73M | 21.55M | 24.00M | |
|
Statistics | |
---|
Debt/Equity | | | 0.09 | N/A | 0.03 | 0.05 | 0.27 | |
Current Ratio | | | 1.59 | 1.45 | 1.74 | 1.77 | 2.44 | |
Return On Assets (ROA) | | | -30.45% | -33.70% | -5.77% | -3.11% | -16.08% | |
Return On Equity (ROE) | | | -54.99% | -62.26% | -10.03% | -5.47% | -30.86% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 1.06% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 1.21% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 1.27% | N/A | |