ASSETS | |
---|
Current Assets | |
---|
Cash | | | 4.83M | 1.29M | 1.52M | 789.00K | 948.60K | |
Receivables | | | 9.78M | 321.20K | 479.90K | 1.24M | 4.83M | |
Other Current Assets | | | 2.12M | 2.99M | 20.43M | 429.10K | 12.60K | |
Total Current Assets | | | 16.74M | 4.60M | 22.43M | 2.46M | 5.79M | |
|
Non-Current Assets | |
---|
PPE Net | | | 25.50K | 3.70K | 3.40K | 2.30K | 1.70K | |
Intangibles | | | 5.70K | N/A | N/A | N/A | N/A | |
Other Non-Current Assets | | | 23.70K | 246.00K | 472.70K | 1.80K | 0.00 | |
Total Non-Current Assets | | | 55.00K | 249.70K | 476.00K | 4.10K | 1.80K | |
|
TOTAL ASSETS | | | 16.79M | 4.85M | 22.90M | 2.46M | 5.80M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 701.60K | 138.40K | 0.00 | 0.00 | 479.00K | |
Accrued Expenses | | | 52.60K | 30.50K | 31.50K | 27.20K | 22.40K | |
Accounts Payable | | | 718.10K | 573.60K | 0.00 | 1.66M | 900.00 | |
Other Current Liabilities | | | 1.44M | 3.04M | 21.96M | 702.00K | 4.51M | |
Total Current Liabilities | | | 2.91M | 3.78M | 21.99M | 2.39M | 5.01M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | 100.00 | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 7.60K | N/A | N/A | N/A | N/A | |
Total Non-Current Liabilities | | | 7.70K | 0.00 | 0.00 | 0.00 | 0.00 | |
|
TOTAL LIABILITIES | | | 2.92M | 3.78M | 21.99M | 2.39M | 5.01M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -662.70K | 85.80K | -120.10K | -71.10K | -61.50K | |
Additional Paid In Capital | | | 14.58M | 1.04M | 1.04M | 147.00K | 889.10K | |
Common Shares | | | 2.70K | 2.40K | 2.40K | 1.50K | 1.50K | |
Other Shareholders' Equity | | | -44.80K | -59.00K | -13.30K | -2.00K | -45.00K | |
Shares Outstanding | | | 1.69M | 1.69M | 1.69M | 27.00M | 27.00M | |
Tangible Book Value per Share | | | 8.22 | 0.63 | 0.54 | 0.00 | 0.03 | |
Total Shareholders' Equity | | | 13.87M | 1.07M | 910.90K | 75.50K | 784.10K | |
|
TOTAL LIABILITIES AND EQUITY | | | 16.79M | 4.85M | 22.90M | 2.46M | 5.80M | |
|
Statistics | |
---|
Current Ratio | | | 5.75 | 1.22 | 1.02 | 1.03 | 1.16 | |
Return On Assets (ROA) | | | -4.46% | 4.24% | -0.21% | -0.39% | -4.26% | |
Return On Equity (ROE) | | | -5.39% | 19.22% | -5.38% | -12.72% | -31.48% | |
Return On Invested Capital (ROIC) | | | N/A | 10.05% | 10.99% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 10.05% | 10.99% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 10.05% | 10.99% | N/A | N/A | |