ASSETS | |
---|
Current Assets | |
---|
Cash | | | 459.60K | 396.20K | 3.15M | 1.96M | 3.35M | |
Cash Equivalents | | | 29.40K | 133.10K | 93.90K | 50.00K | N/A | |
Receivables | | | 734.50K | 1.59M | 2.58M | 12.77M | 4.48M | |
Inventories | | | N/A | N/A | 426.30K | 147.50K | N/A | |
Other Current Assets | | | 262.20K | 29.20K | 375.80K | 12.80K | 40.60K | |
Total Current Assets | | | 1.49M | 2.15M | 6.63M | 14.94M | 7.87M | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.00K | 11.10K | 17.80K | 27.20K | 10.20K | |
Investments And Advances | | | 1.19M | 775.30K | 2.16M | 2.68M | 1.40M | |
Intangibles | | | 26.10K | 926.50K | 854.50K | 941.10K | 838.60K | |
Other Non-Current Assets | | | 0.00 | 0.00 | N/A | 0.00 | N/A | |
Total Non-Current Assets | | | 1.23M | 1.72M | 3.04M | 3.65M | 2.25M | |
|
TOTAL ASSETS | | | 2.72M | 3.87M | 9.67M | 18.60M | 10.12M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 800.00 | 1.80K | 700.00 | 2.67M | 660.70K | |
Current Portion Of LT Debt. | | | 681.70K | 502.40K | 421.90K | 217.80K | 49.80K | |
Accrued Expenses | | | 88.80K | 80.80K | 82.50K | 3.96M | 2.13M | |
Accounts Payable | | | 1.15M | 1.05M | 1.60M | 8.98M | 1.11M | |
Other Current Liabilities | | | 650.40K | 1.57M | 3.50M | N/A | N/A | |
Total Current Liabilities | | | 2.57M | 3.21M | 5.61M | 15.83M | 3.95M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.38M | 2.48M | 2.98M | 1.43M | 1.64M | |
Other Non-Current Liabilities | | | 0.00 | 0.00 | N/A | 37.00K | 772.40K | |
Total Non-Current Liabilities | | | 2.38M | 2.48M | 2.98M | 1.47M | 2.42M | |
|
TOTAL LIABILITIES | | | 4.95M | 5.69M | 8.59M | 17.30M | 6.37M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -10.76M | -10.24M | -7.34M | -7.16M | 382.90K | |
Additional Paid In Capital | | | 7.97M | 7.90M | 7.90M | 7.94M | 2.96M | |
Common Shares | | | 559.50K | 515.60K | 515.60K | 515.60K | 400.00K | |
Other Shareholders' Equity | | | N/A | N/A | 0.00 | 0.00 | 8.30K | |
Shares Outstanding | | | 5.59M | 5.16M | 5.16M | 5.16M | 5.15M | |
Tangible Book Value per Share | | | -0.40 | -0.53 | 0.04 | 0.07 | 0.57 | |
Total Shareholders' Equity | | | -2.23M | -1.82M | 1.08M | 1.30M | 3.75M | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.72M | 3.87M | 9.67M | 18.60M | 10.12M | |
|
Statistics | |
---|
Debt/Equity | | | -1.07 | -1.36 | 2.77 | 3.16 | 0.61 | |
Current Ratio | | | 0.58 | 0.67 | 1.18 | 0.94 | 1.99 | |
Return On Assets (ROA) | | | -65.14% | -74.93% | -1.86% | -40.56% | 6.67% | |
Return On Equity (ROE) | | | N/A | N/A | -16.69% | -581.36% | 18.01% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 26.69% | N/A | 6.48% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 27.32% | N/A | 6.48% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 34.82% | N/A | 7.38% | |