ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 821.00K | 1.91M | 3.17M | 5.00K | 229.00K | |
Receivables | | | 298.00K | 283.00K | 1.56M | 558.00K | 365.00K | |
Other Current Assets | | | 15.00K | 26.00K | 24.00K | 66.00K | 22.00K | |
Total Current Assets | | | 1.13M | 2.21M | 4.76M | 629.00K | 616.00K | |
|
Non-Current Assets | |
---|
PPE Net | | | 21.00K | 11.00K | 8.00K | 14.00K | 21.00K | |
Intangibles | | | 18.20M | 18.82M | 19.22M | 16.96M | 16.65M | |
Other Non-Current Assets | | | 59.00K | 51.00K | 30.00K | 40.00K | 26.00K | |
Total Non-Current Assets | | | 18.28M | 18.88M | 19.26M | 17.01M | 16.70M | |
|
TOTAL ASSETS | | | 19.42M | 21.09M | 24.01M | 17.64M | 17.31M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
Accounts Payable | | | 491.00K | 388.00K | 348.00K | 407.00K | 337.00K | |
Other Current Liabilities | | | 1.37M | 1.38M | 2.46M | 42.00K | 58.00K | |
Total Current Liabilities | | | 1.86M | 1.76M | 2.81M | 449.00K | 395.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 11.00K | 21.00K | 11.00K | 8.14M | 7.87M | |
Other Non-Current Liabilities | | | 821.00K | 788.00K | 873.00K | 912.00K | 825.00K | |
Total Non-Current Liabilities | | | 832.00K | 810.00K | 883.00K | 9.05M | 8.69M | |
|
TOTAL LIABILITIES | | | 2.69M | 2.58M | 3.69M | 9.50M | 9.09M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 1.42M | 3.21M | 5.01M | -2.25M | -2.17M | |
Common Shares | | | 15.31M | 15.31M | 15.31M | 10.46M | 10.46M | |
Treasury Stock | | | -12.00K | -12.00K | -4.00K | -67.00K | -63.00K | |
Shares Outstanding | | | 15.30M | 15.30M | 15.31M | 10.39M | 10.42M | |
Tangible Book Value per Share | | | -0.10 | -0.02 | 0.07 | -0.85 | -0.81 | |
Total Shareholders' Equity | | | 16.72M | 18.52M | 20.32M | 8.14M | 8.22M | |
|
TOTAL LIABILITIES AND EQUITY | | | 19.42M | 21.09M | 24.01M | 17.64M | 17.31M | |
|
Statistics | |
---|
Debt/Equity | | | 0.00 | 0.00 | 0.00 | 1.00 | 0.96 | |
Current Ratio | | | 0.61 | 1.25 | 1.69 | 1.40 | 1.56 | |
Return On Assets (ROA) | | | -9.24% | -8.46% | 3.48% | -0.45% | 0.27% | |
Return On Equity (ROE) | | | -10.73% | -9.63% | 4.11% | -0.97% | 0.57% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 6.83% | 4.29% | 1.29% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 8.03% | 4.29% | 1.31% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 321.87% | 576.17% | |