ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | 1.15M | |
Cash Equivalents | | | 2.43M | N/A | 1.92M | 1.58M | N/A | |
Receivables | | | 368.40K | N/A | 243.70K | 73.50K | 83.80K | |
Other Current Assets | | | 117.10K | N/A | 87.40K | 38.40K | 8.20K | |
Total Current Assets | | | 2.91M | N/A | 2.18M | 1.69M | 1.24M | |
|
Non-Current Assets | |
---|
PPE Net | | | 254.10K | N/A | 428.40K | 89.60K | 155.80K | |
Intangibles | | | 7.80K | N/A | 10.20K | 12.70K | 15.90K | |
Other Non-Current Assets | | | 774.70K | N/A | 1.17M | 821.50K | 113.40K | |
Total Non-Current Assets | | | 1.04M | N/A | 1.61M | 923.90K | 285.10K | |
|
TOTAL ASSETS | | | 3.95M | N/A | 3.78M | 2.61M | 1.53M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | N/A | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 82.30K | N/A | 66.90K | 81.40K | 78.00K | |
Accounts Payable | | | 96.10K | N/A | 98.40K | 79.50K | 93.10K | |
Other Current Liabilities | | | 5.60K | N/A | 11.10K | 12.80K | 12.70K | |
Total Current Liabilities | | | 183.90K | N/A | 176.40K | 173.70K | 183.80K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 677.20K | N/A | 1.02M | 526.60K | 237.00K | |
Other Non-Current Liabilities | | | 56.50K | N/A | 38.40K | 43.00K | 19.90K | |
Total Non-Current Liabilities | | | 733.70K | N/A | 1.05M | 569.70K | 256.90K | |
|
TOTAL LIABILITIES | | | 917.60K | N/A | 1.23M | 743.40K | 440.70K | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 34.20K | N/A | -448.90K | -941.80K | -1.72M | |
Common Shares | | | 3.00M | N/A | 3.00M | 2.81M | 2.81M | |
Shares Outstanding | | | 26.29M | N/A | 26.29M | 25.02M | 25.02M | |
Tangible Book Value per Share | | | 0.07 | N/A | 0.05 | 0.02 | -0.01 | |
Total Shareholders' Equity | | | 3.03M | N/A | 2.55M | 1.87M | 1.09M | |
|
TOTAL LIABILITIES AND EQUITY | | | 3.95M | N/A | 3.78M | 2.61M | 1.53M | |
|
Statistics | |
---|
Debt/Equity | | | 0.22 | N/A | 0.40 | 0.28 | 0.22 | |
Current Ratio | | | 15.85 | N/A | 12.34 | 9.71 | 6.76 | |
Return On Assets (ROA) | | | 6.59% | N/A | 15.22% | 29.88% | 0.73% | |
Return On Equity (ROE) | | | 8.59% | N/A | 22.56% | 41.77% | 1.03% | |
Return On Invested Capital (ROIC) | | | 9.51% | N/A | 7.61% | 3.72% | 5.07% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 26.78% | N/A | 16.31% | 10.52% | 5.07% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 26.93% | N/A | 16.41% | 10.67% | 5.13% | |