ASSETS | |
---|
Current Assets | |
---|
Cash | | | 452.90K | 511.20K | 4.64M | 6.90M | 452.10K | |
Cash Equivalents | | | 5.10M | 7.60M | 7.50M | 7.50M | 3.50M | |
Receivables | | | 3.21M | 10.63M | 8.98M | 5.71M | 3.20M | |
Inventories | | | 596.40K | 541.30K | 189.40K | 115.50K | 72.90K | |
Other Current Assets | | | 1.11M | 846.60K | 89.80K | 30.30K | 19.20K | |
Total Current Assets | | | 10.47M | 20.13M | 21.41M | 20.25M | 7.24M | |
|
Non-Current Assets | |
---|
PPE Net | | | 298.00K | 354.80K | 61.40K | 13.60K | 8.20K | |
Investments And Advances | | | 299.60K | 312.30K | 209.00K | 9.00K | 254.10K | |
Intangibles | | | 345.90K | 315.50K | 138.50K | 8.50K | 11.10K | |
Other Non-Current Assets | | | 250.20K | 250.20K | 250.20K | 250.20K | 50.00K | |
Total Non-Current Assets | | | 2.94M | 1.51M | 809.40K | 281.20K | 323.40K | |
|
TOTAL ASSETS | | | 13.41M | 21.64M | 22.22M | 20.53M | 7.57M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.05M | 389.70K | 190.40K | 1.50M | 7.50K | |
Accrued Expenses | | | 879.60K | 2.01M | 2.33M | 1.72M | 857.10K | |
Accounts Payable | | | 871.00K | 2.40M | 2.26M | 1.79M | 738.40K | |
Other Current Liabilities | | | 6.00K | 579.70K | 8.00K | 6.30K | 72.00K | |
Total Current Liabilities | | | 2.80M | 5.38M | 4.79M | 5.01M | 1.67M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.14M | 2.87M | 3.09M | 492.40K | 715.20K | |
Other Non-Current Liabilities | | | 1.37M | 1.56M | 245.70K | 1.30M | 959.10K | |
Total Non-Current Liabilities | | | 3.51M | 4.43M | 3.34M | 1.79M | 1.67M | |
|
TOTAL LIABILITIES | | | 6.31M | 9.80M | 8.13M | 6.81M | 3.35M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -7.83M | -2.95M | -695.80K | -1.06M | -1.12M | |
Additional Paid In Capital | | | 14.43M | 14.43M | 14.43M | 14.44M | 5.10M | |
Common Shares | | | 357.30K | 355.40K | 350.40K | 346.90K | 235.80K | |
Other Shareholders' Equity | | | 152.90K | N/A | 0.00 | 0.00 | 0.00 | |
Shares Outstanding | | | 3.57M | 3.55M | 3.50M | 3.47M | 2.36M | |
Tangible Book Value per Share | | | 1.89 | 3.25 | 3.98 | 3.96 | 1.79 | |
Total Shareholders' Equity | | | 7.10M | 11.84M | 14.09M | 13.73M | 4.22M | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.41M | 21.64M | 22.22M | 20.53M | 7.57M | |
|
Statistics | |
---|
Debt/Equity | | | 0.30 | 0.24 | 0.22 | 0.04 | 0.17 | |
Current Ratio | | | 3.74 | 3.74 | 4.47 | 4.04 | 4.32 | |
Return On Assets (ROA) | | | -36.45% | -10.40% | 1.62% | 0.33% | 0.48% | |
Return On Equity (ROE) | | | -68.85% | -19.01% | 2.55% | 0.49% | 0.87% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 0.76% | 0.48% | 1.72% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 1.33% | 0.93% | 4.24% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 1.35% | 0.93% | 4.26% | |