ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.00M | 1.68M | 1.06M | 1.22M | 1.86M | |
Marketable Securities | | | 500.00K | 500.00K | N/A | N/A | N/A | |
Receivables | | | 1.01M | 905.00K | 1.02M | 1.33M | 1.37M | |
Inventories | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
Other Current Assets | | | 301.00K | 302.00K | N/A | -1.00K | N/A | |
Total Current Assets | | | 3.02M | 2.58M | 2.07M | 2.55M | 3.23M | |
|
Non-Current Assets | |
---|
PPE Net | | | 28.00K | 25.00K | 34.00K | 29.00K | 23.00K | |
Investments And Advances | | | 2.38M | 8.00K | 12.00K | 15.00K | 18.00K | |
Goodwill | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Intangibles | | | 9.05M | 11.53M | 11.10M | 9.60M | 8.18M | |
Other Non-Current Assets | | | -1.00K | 7.00K | N/A | N/A | N/A | |
Total Non-Current Assets | | | 11.45M | 11.56M | 11.15M | 9.65M | 8.22M | |
|
TOTAL ASSETS | | | 14.47M | 14.14M | 13.22M | 12.20M | 11.45M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Accrued Expenses | | | 668.00K | 937.00K | N/A | 883.00K | N/A | |
Accounts Payable | | | 279.00K | 265.00K | 315.00K | 392.00K | 396.00K | |
Other Current Liabilities | | | 775.00K | 1.05M | 982.00K | 931.00K | 863.00K | |
Total Current Liabilities | | | 1.05M | 1.31M | 1.30M | 1.32M | 1.26M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.84M | 802.00K | 192.00K | 503.00K | 263.00K | |
Other Non-Current Liabilities | | | 28.00K | 112.00K | 112.00K | 125.00K | 171.00K | |
Total Non-Current Liabilities | | | 4.86M | 912.00K | 302.00K | 626.00K | 431.00K | |
|
TOTAL LIABILITIES | | | 5.92M | 2.22M | 1.60M | 1.95M | 1.69M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -21.92M | 7.75M | 8.25M | 7.79M | 7.56M | |
Minority Interest | | | -1.00K | -2.00K | -2.00K | -2.00K | -3.00K | |
Common Shares | | | 30.47M | 4.17M | 3.37M | 2.45M | 2.20M | |
Other Shareholders' Equity | | | 1.00K | -1.00K | N/A | 0.00 | N/A | |
Shares Outstanding | | | 10.20K | 1.40K | 1.10K | 800.00 | 700.00 | |
Tangible Book Value per Share | | | -48.92 | 282.73 | 465.18 | 784.15 | 2.17K | |
Total Shareholders' Equity | | | 8.55M | 11.92M | 11.62M | 10.25M | 9.76M | |
|
TOTAL LIABILITIES AND EQUITY | | | 14.47M | 14.14M | 13.22M | 12.20M | 11.45M | |
|
Statistics | |
---|
Debt/Equity | | | 0.57 | 0.07 | 0.02 | 0.05 | 0.03 | |
Current Ratio | | | 2.86 | 1.97 | 1.60 | 1.93 | 2.57 | |
Return On Assets (ROA) | | | -127.73% | -4.19% | 3.10% | 1.40% | 1.20% | |
Return On Equity (ROE) | | | -216.10% | -4.98% | 3.53% | 1.67% | 1.40% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 3.60% | 1.32% | 1.84% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 3.95% | 1.49% | 2.25% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 313.04% | 124.17% | |