ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.97M | 2.96M | N/A | N/A | N/A | |
Cash Equivalents | | | N/A | N/A | 1.70M | 1.79M | 870.60K | |
Receivables | | | 9.39M | 8.01M | 5.67M | 5.22M | 4.01M | |
Other Current Assets | | | N/A | N/A | N/A | 0.00 | N/A | |
Total Current Assets | | | 13.36M | 10.97M | 7.37M | 7.02M | 4.88M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.22M | 572.80K | 783.80K | 812.30K | 851.10K | |
Goodwill | | | 1.62M | 1.62M | 551.30K | N/A | N/A | |
Intangibles | | | 4.55M | 3.28M | 2.16M | 1.86M | 1.47M | |
Other Non-Current Assets | | | 1.80M | 1.12M | 691.10K | 259.40K | 0.00 | |
Total Non-Current Assets | | | 10.19M | 6.60M | 4.19M | 2.93M | 2.32M | |
|
TOTAL ASSETS | | | 23.55M | 17.57M | 11.56M | 9.94M | 7.20M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 662.40K | 551.80K | 368.60K | 934.70K | 505.40K | |
Accrued Expenses | | | 1.18M | 1.02M | 549.10K | 614.00K | 569.00K | |
Accounts Payable | | | 5.52M | 3.77M | 3.01M | 2.89M | 3.05M | |
Other Current Liabilities | | | 5.89M | 6.53M | 5.06M | 5.29M | 4.14M | |
Total Current Liabilities | | | 13.25M | 11.87M | 8.99M | 9.72M | 8.26M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.66M | 423.40K | 468.60K | 2.17M | 2.87M | |
Deferred Taxes/Income | | | 9.90K | 137.80K | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 321.70K | 559.20K | 395.90K | -1.33M | 84.30K | |
Total Non-Current Liabilities | | | 1.99M | 1.12M | 864.60K | 843.50K | 2.95M | |
|
TOTAL LIABILITIES | | | 15.25M | 12.99M | 9.86M | 10.57M | 11.21M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -17.21M | -20.92M | -23.82M | -26.16M | -28.22M | |
Additional Paid In Capital | | | 22.05M | 22.05M | 22.05M | 22.05M | 20.96M | |
Common Shares | | | 3.48M | 3.48M | 3.48M | 3.48M | 3.29M | |
Treasury Stock | | | N/A | N/A | N/A | 0.00 | -50.30K | |
Other Shareholders' Equity | | | -26.60K | -24.40K | 400.00 | 7.80K | 5.60K | |
Shares Outstanding | | | 3.48M | 3.48M | 3.48M | 3.48M | 3.29M | |
Tangible Book Value per Share | | | 0.61 | -0.09 | -0.29 | -0.71 | -1.67 | |
Total Shareholders' Equity | | | 8.30M | 4.58M | 1.71M | -621.40K | -4.01M | |
|
TOTAL LIABILITIES AND EQUITY | | | 23.55M | 17.57M | 11.56M | 9.94M | 7.20M | |
|
Statistics | |
---|
Debt/Equity | | | 0.20 | 0.09 | 0.27 | -3.49 | -0.71 | |
Current Ratio | | | 1.01 | 0.92 | 0.82 | 0.72 | 0.59 | |
Return On Assets (ROA) | | | 15.79% | 16.50% | 20.20% | 20.77% | 4.33% | |
Return On Equity (ROE) | | | 44.80% | 63.29% | 136.84% | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 23.62% | 37.66% | 64.36% | 662.30% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 23.62% | 37.66% | 190.61% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 59.03% | 270.36% | N/A | N/A | N/A | |