ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.21M | 4.47M | 7.46M | 7.33M | 10.92M | |
Cash Equivalents | | | 13.10K | 30.80K | 61.60K | 60.00K | 20.00K | |
Marketable Securities | | | 248.30K | N/A | N/A | N/A | N/A | |
Receivables | | | 5.03M | 4.48M | 5.99M | 7.46M | 3.65M | |
Inventories | | | N/A | N/A | N/A | N/A | 0.00 | |
Total Current Assets | | | 8.50M | 8.98M | 13.51M | 14.85M | 14.60M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.11M | 1.30M | 1.66M | 980.00K | 470.00K | |
Investments And Advances | | | 484.00K | 481.60K | 462.10K | 500.00K | N/A | |
Intangibles | | | 4.15M | 5.14M | 7.36M | 6.17M | 5.47M | |
Other Non-Current Assets | | | 412.80K | 281.30K | 309.70K | 240.00K | 190.00K | |
Total Non-Current Assets | | | 6.69M | 7.82M | 10.41M | 8.39M | 6.25M | |
|
TOTAL ASSETS | | | 15.19M | 16.80M | 23.92M | 23.24M | 20.85M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.07M | 1.75M | 1.05M | 510.00K | 370.00K | |
Accrued Expenses | | | 296.20K | 384.40K | 516.90K | 270.00K | 140.00K | |
Accounts Payable | | | 844.40K | 862.50K | 2.02M | 900.00K | 1.44M | |
Other Current Liabilities | | | 1.48M | 1.53M | 1.33M | 1.94M | 1.22M | |
Total Current Liabilities | | | 4.68M | 4.52M | 4.91M | 3.63M | 3.17M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.71M | 5.60M | 4.52M | 4.57M | 2.52M | |
Deferred Taxes/Income | | | 5.00K | 5.00K | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 1.18M | 751.60K | 772.40K | 580.00K | 270.00K | |
Total Non-Current Liabilities | | | 5.89M | 6.35M | 5.30M | 5.14M | 2.78M | |
|
TOTAL LIABILITIES | | | 10.58M | 10.88M | 10.21M | 8.77M | 5.95M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -15.75M | -14.55M | -6.81M | 970.00K | 1.39M | |
Additional Paid In Capital | | | 15.76M | 15.76M | 15.76M | 8.85M | 9.77M | |
Common Shares | | | 1.09M | 1.09M | 1.09M | 1.00M | 80.00K | |
Other Shareholders' Equity | | | -139.90K | -27.00K | 20.30K | 10.00K | 0.00 | |
Shares Outstanding | | | 8.61M | 8.61M | 8.61M | 7.87M | 7.87M | |
Tangible Book Value per Share | | | 0.05 | 0.09 | 0.74 | 1.05 | 1.20 | |
Total Shareholders' Equity | | | 4.61M | 5.92M | 13.71M | 14.47M | 14.89M | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.19M | 16.80M | 23.92M | 23.24M | 20.85M | |
|
Statistics | |
---|
Debt/Equity | | | 1.02 | 0.94 | 0.33 | 0.32 | 0.17 | |
Current Ratio | | | 1.81 | 1.98 | 2.75 | 4.09 | 4.61 | |
Return On Assets (ROA) | | | -29.76% | -45.83% | -32.57% | -1.85% | 3.79% | |
Return On Equity (ROE) | | | -97.98% | -130.00% | -56.82% | -2.97% | 5.31% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 3.31% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 3.31% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 4.80% | |