ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.55M | 1.32M | 630.00K | 570.00K | 310.00K | |
Receivables | | | 2.33M | 1.06M | 870.00K | 740.00K | 770.00K | |
Inventories | | | 128.00K | 592.20K | 150.00K | 290.00K | N/A | |
Total Current Assets | | | 5.01M | 2.98M | 1.64M | 1.60M | 1.08M | |
|
Non-Current Assets | |
---|
PPE Net | | | 36.40K | 29.50K | 10.00K | 0.00 | 10.00K | |
Investments And Advances | | | 126.40K | 4.40K | 180.00K | 90.00K | 50.00K | |
Goodwill | | | 101.70K | 108.50K | 120.00K | 140.00K | N/A | |
Intangibles | | | 329.90K | 383.00K | 500.00K | 510.00K | 610.00K | |
Other Non-Current Assets | | | 220.30K | 357.40K | 0.00 | 0.00 | N/A | |
Total Non-Current Assets | | | 874.70K | 882.70K | 810.00K | 740.00K | 670.00K | |
|
TOTAL ASSETS | | | 5.88M | 3.86M | 2.45M | 2.34M | 1.75M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 10.00K | 10.00K | 30.00K | |
Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
Accounts Payable | | | 1.29M | 268.90K | 170.00K | 50.00K | 0.00 | |
Other Current Liabilities | | | 802.20K | 40.50K | 260.00K | 40.00K | 460.00K | |
Total Current Liabilities | | | 2.09M | 309.40K | 430.00K | 90.00K | 480.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 177.80K | 173.60K | 170.00K | 160.00K | 0.00 | |
Other Non-Current Liabilities | | | 52.00K | 52.00K | N/A | N/A | N/A | |
Total Non-Current Liabilities | | | 229.80K | 225.60K | 170.00K | 160.00K | 0.00 | |
|
TOTAL LIABILITIES | | | 2.32M | 535.00K | 600.00K | 250.00K | 480.00K | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -5.45M | -5.63M | -5.22M | -4.98M | -5.01M | |
Additional Paid In Capital | | | 6.67M | 6.62M | 4.92M | 4.92M | 4.38M | |
Common Shares | | | 2.34M | 2.34M | 2.15M | 2.15M | 1.90M | |
Shares Outstanding | | | 2.31M | 2.31M | 2.15M | 2.15M | 1.90M | |
Tangible Book Value per Share | | | 1.36 | 1.23 | 0.57 | 0.67 | 0.35 | |
Total Shareholders' Equity | | | 3.56M | 3.32M | 1.85M | 2.09M | 1.27M | |
|
TOTAL LIABILITIES AND EQUITY | | | 5.88M | 3.86M | 2.45M | 2.34M | 1.75M | |
|
Statistics | |
---|
Debt/Equity | | | 0.05 | 0.05 | 0.10 | 0.08 | N/A | |
Current Ratio | | | 2.39 | 9.62 | 3.81 | 17.78 | 2.25 | |
Return On Assets (ROA) | | | 0.74% | -10.78% | -9.80% | 1.28% | 9.71% | |
Return On Equity (ROE) | | | 1.23% | -12.51% | -12.97% | 1.44% | 13.39% | |
Return On Invested Capital (ROIC) | | | 4.71% | N/A | N/A | 0.66% | 8.08% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.71% | N/A | N/A | 0.66% | 8.08% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 5.32% | N/A | N/A | 0.93% | 15.22% | |