ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 687.90K | 632.50K | 1.57M | 1.22M | 459.70K | |
Marketable Securities | | | 14.00K | 60.00K | 12.10K | 10.20K | N/A | |
Receivables | | | 12.01M | 7.07M | 6.77M | 1.69M | 4.84M | |
Inventories | | | 1.72M | 3.73M | 3.47M | 1.86M | 2.67M | |
Other Current Assets | | | 1.63M | 331.80K | 770.30K | 258.00K | 965.00K | |
Total Current Assets | | | 16.06M | 11.82M | 12.59M | 5.05M | 8.94M | |
|
Non-Current Assets | |
---|
PPE Net | | | N/A | N/A | 0.00 | 135.90K | 269.80K | |
Goodwill | | | N/A | N/A | N/A | 0.00 | 7.79M | |
Intangibles | | | 283.30K | 416.70K | 0.00 | 7.60K | 3.01M | |
Total Non-Current Assets | | | 283.30K | 416.60K | 0.00 | 143.50K | 11.07M | |
|
TOTAL ASSETS | | | 16.34M | 12.24M | 12.59M | 5.19M | 20.01M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 7.73M | 2.09M | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 4.00M | 0.00 | 7.52M | 5.47M | 1.96M | |
Accrued Expenses | | | 143.90K | 348.00K | 1.35M | 424.50K | 0.00 | |
Accounts Payable | | | 4.35M | 10.51M | 5.72M | 4.16M | 8.40M | |
Other Current Liabilities | | | 968.00K | 1.07M | 153.50K | 98.40K | 49.70K | |
Total Current Liabilities | | | 17.18M | 14.02M | 14.74M | 10.15M | 10.41M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 15.79M | 25.52M | 1.23M | 246.90K | 5.63M | |
Other Non-Current Liabilities | | | N/A | N/A | 300.80K | N/A | 0.00 | |
Total Non-Current Liabilities | | | 15.79M | 25.52M | 1.53M | 246.90K | 5.63M | |
|
TOTAL LIABILITIES | | | 32.97M | 39.55M | 16.27M | 10.39M | 16.04M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -44.10M | -46.22M | -22.82M | -24.23M | -15.03M | |
Additional Paid In Capital | | | 27.64M | 19.15M | 19.15M | 19.02M | 18.82M | |
Common Shares | | | 100.00 | 100.00 | 900.00 | 900.00 | 900.00 | |
Treasury Stock | | | -127.50K | -127.50K | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -47.80K | -102.50K | -9.50K | 11.40K | 179.10K | |
Shares Outstanding | | | 8.54M | 7.37M | 7.55M | 7.55M | 7.55M | |
Tangible Book Value per Share | | | -1.98 | -3.76 | -0.49 | -0.69 | -0.90 | |
Total Shareholders' Equity | | | -16.63M | -27.31M | -3.68M | -5.20M | 3.97M | |
|
TOTAL LIABILITIES AND EQUITY | | | 16.34M | 12.24M | 12.59M | 5.19M | 20.01M | |
|
Statistics | |
---|
Debt/Equity | | | -1.41 | -1.01 | -0.33 | -0.05 | 1.42 | |
Current Ratio | | | 0.93 | 0.84 | 0.85 | 0.50 | 0.86 | |
Return On Assets (ROA) | | | 13.00% | 51.79% | 11.21% | -177.39% | -30.79% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -155.15% | |
Return On Invested Capital (ROIC) | | | 66.57% | 2735.44% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 74.13% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 77.69% | N/A | N/A | N/A | N/A | |