ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | N/A | 503.50K | 1.43M | 5.74M | 6.11M | |
Receivables | | | 500.00 | 167.20K | 1.03M | 2.24M | 4.15M | |
Other Current Assets | | | 116.90K | 11.80K | 30.00K | 30.00K | 20.00K | |
Total Current Assets | | | 1.94M | 682.50K | 2.49M | 8.01M | 10.29M | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.25M | 3.31M | 3.13M | 270.00K | 390.00K | |
Intangibles | | | 8.90K | N/A | N/A | N/A | N/A | |
Other Non-Current Assets | | | N/A | N/A | 10.00K | 20.00K | 20.00K | |
Total Non-Current Assets | | | 3.26M | 3.32M | 3.15M | 360.00K | 460.00K | |
|
TOTAL ASSETS | | | 5.21M | 4.00M | 5.64M | 8.37M | 10.75M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 370.00K | 0.00 | 0.00 | |
Accrued Expenses | | | 182.10K | 101.10K | 150.00K | 1.10M | 1.15M | |
Other Current Liabilities | | | 1.44M | 20.90K | 180.00K | 250.00K | 320.00K | |
Total Current Liabilities | | | 1.63M | 122.00K | 710.00K | 1.35M | 1.48M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | N/A | N/A | 0.00 | 60.00K | 160.00K | |
Total Non-Current Liabilities | | | 0.00 | 0.00 | 0.00 | 50.00K | -20.00K | |
|
TOTAL LIABILITIES | | | 1.63M | 122.00K | 710.00K | 1.40M | 1.46M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -6.23M | -3.04M | -1.88M | 40.00K | 2.47M | |
Additional Paid In Capital | | | 9.87M | 6.85M | 6.85M | 6.85M | 6.85M | |
Minority Interest | | | N/A | N/A | 0.00 | -10.00K | -170.00K | |
Common Shares | | | 25.20K | 11.70K | 10.00K | 10.00K | 10.00K | |
Other Shareholders' Equity | | | -89.10K | 56.40K | -50.00K | 60.00K | -40.00K | |
Shares Outstanding | | | 1.01M | 467.00K | 467.00K | 467.00K | 467.00K | |
Tangible Book Value per Share | | | 3.54 | 8.30 | 0.42 | 0.60 | 0.80 | |
Total Shareholders' Equity | | | 3.58M | 3.88M | 4.93M | 6.96M | 9.29M | |
|
TOTAL LIABILITIES AND EQUITY | | | 5.21M | 4.00M | 5.64M | 8.37M | 10.75M | |
|
Statistics | |
---|
Current Ratio | | | 1.20 | 5.59 | 3.51 | 5.93 | 6.95 | |
Return On Assets (ROA) | | | -61.24% | -29.02% | -38.12% | -26.88% | 2.42% | |
Return On Equity (ROE) | | | -89.04% | -29.93% | -43.61% | -32.33% | 2.80% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 2.05% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 6.00% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 6.00% | |