| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | 928.80K | |
| Cash Equivalents | | | 52.70K | N/A | 202.10K | 1.42M | N/A | |
| Marketable Securities | | | 2.46M | N/A | N/A | N/A | N/A | |
| Receivables | | | 20.13M | 3.27M | 399.70K | 1.56M | 762.50K | |
| Inventories | | | N/A | N/A | 3.19M | 8.19M | 3.69M | |
| Other Current Assets | | | 2.32M | 2.14M | 1.20M | 1.66M | 200.20K | |
| Total Current Assets | | | 24.97M | 9.66M | 4.99M | 12.83M | 5.58M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | 14.80K | 174.20K | N/A | |
| Goodwill | | | N/A | N/A | 0.00 | 32.64M | N/A | |
| Intangibles | | | 9.77M | 13.00M | 101.30K | 24.32M | 112.90K | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | 4.69M | N/A | |
| Total Non-Current Assets | | | 9.77M | 13.34M | 2.12M | 62.04M | 112.80K | |
| |
| TOTAL ASSETS | | | 34.74M | 23.00M | 7.11M | 74.86M | 5.70M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 1.48M | 14.97M | 6.14M | |
| Accrued Expenses | | | 2.75M | N/A | 6.27M | 8.79M | 2.03M | |
| Accounts Payable | | | N/A | 50.00K | 5.50M | 6.47M | 2.05M | |
| Other Current Liabilities | | | 4.31M | 570.00K | 10.51M | 8.76M | 13.91M | |
| Total Current Liabilities | | | 7.06M | 620.00K | 23.77M | 38.98M | 24.14M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 1.95M | 2.00M | 10.50K | |
| Other Non-Current Liabilities | | | N/A | N/A | 0.00 | 1.37M | N/A | |
| Total Non-Current Liabilities | | | 1.52M | 0.00 | 1.95M | 3.37M | 10.50K | |
| |
| TOTAL LIABILITIES | | | 8.58M | 620.00K | 25.72M | 42.35M | 24.15M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 7.01M | 3.43M | -151.75M | -80.60M | -28.82M | |
| Additional Paid In Capital | | | 19.14M | 19.00M | 132.98M | 113.05M | 10.37M | |
| Minority Interest | | | 1.52M | N/A | N/A | N/A | N/A | |
| Common Shares | | | 14.60K | 0.00 | 13.50K | 4.20K | 27.60K | |
| Other Shareholders' Equity | | | N/A | N/A | 142.50K | 55.00K | -20.20K | |
| Shares Outstanding | | | 291.30K | 36.60K | 300.00 | 100.00 | 100.00 | |
| Tangible Book Value per Share | | | 56.29 | 273.45 | -55.04K | -244.48K | -265.19K | |
| Total Shareholders' Equity | | | 26.16M | 23.00M | -18.61M | 32.51M | -18.45M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 34.74M | 23.00M | 7.11M | 74.86M | 5.70M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | -0.18 | 0.52 | -0.33 | |
| Current Ratio | | | 3.54 | 15.58 | 0.21 | 0.33 | 0.23 | |
| Return On Assets (ROA) | | | -2.55% | -67.98% | -1001.09% | -69.16% | -326.37% | |
| Return On Equity (ROE) | | | -3.38% | -67.98% | N/A | -159.25% | N/A | |
| Return On Invested Capital (ROIC) | | | 4.87% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.36% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 8.76% | N/A | N/A | N/A | N/A | |