ASSETS | |
---|
Current Assets | |
---|
Cash | | | 5.23M | 6.29M | 6.94M | 14.84M | 4.08M | |
Cash Equivalents | | | 118.00K | 118.00K | 120.00K | 120.00K | 120.00K | |
Receivables | | | 3.71M | 5.17M | 7.74M | 8.57M | 8.24M | |
Other Current Assets | | | 119.00K | 172.00K | 300.00K | 740.00K | 410.00K | |
Total Current Assets | | | 9.18M | 11.74M | 15.10M | 24.26M | 12.84M | |
|
Non-Current Assets | |
---|
PPE Net | | | 302.00K | 628.00K | 3.90M | 3.84M | 4.44M | |
Investments And Advances | | | 147.00K | 155.00K | 160.00K | 160.00K | 80.00K | |
Goodwill | | | 793.00K | 1.06M | 2.02M | 1.50M | 2.86M | |
Intangibles | | | 2.03M | 2.61M | 3.10M | 2.35M | 1.89M | |
Other Non-Current Assets | | | 1.00K | N/A | 0.00 | 200.00K | 310.00K | |
Total Non-Current Assets | | | 3.34M | 4.49M | 9.20M | 10.17M | 10.46M | |
|
TOTAL ASSETS | | | 12.52M | 16.23M | 24.30M | 34.43M | 23.30M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 5.72M | 1.43M | 2.28M | 2.28M | 3.08M | |
Accrued Expenses | | | 2.17M | 1.56M | 3.01M | 3.05M | 2.52M | |
Accounts Payable | | | 6.71M | 6.87M | 8.87M | 8.52M | 6.79M | |
Other Current Liabilities | | | 426.00K | 258.00K | 170.00K | 160.00K | 270.00K | |
Total Current Liabilities | | | 15.02M | 10.12M | 14.33M | 14.01M | 12.66M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 124.00K | 5.84M | 9.90M | 11.65M | 4.06M | |
Other Non-Current Liabilities | | | 277.00K | 1.28M | 900.00K | 550.00K | 640.00K | |
Total Non-Current Liabilities | | | 401.00K | 7.13M | 10.81M | 12.20M | 4.70M | |
|
TOTAL LIABILITIES | | | 15.43M | 17.25M | 25.14M | 26.21M | 17.36M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -19.03M | -17.21M | -16.63M | -7.88M | 280.00K | |
Additional Paid In Capital | | | 11.57M | 11.61M | 11.62M | 11.62M | 2.44M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 4.45M | 4.42M | 4.40M | 4.40M | 3.24M | |
Treasury Stock | | | N/A | N/A | -1.00K | -172.00K | N/A | |
Other Shareholders' Equity | | | 95.00K | 164.00K | -230.00K | 70.00K | -20.00K | |
Shares Outstanding | | | 4.45M | 4.41M | 4.40M | 4.40M | 4.47M | |
Tangible Book Value per Share | | | -1.29 | -1.06 | -1.35 | 0.99 | 0.27 | |
Total Shareholders' Equity | | | -2.91M | -1.02M | -840.00K | 8.22M | 5.94M | |
|
TOTAL LIABILITIES AND EQUITY | | | 12.52M | 16.23M | 24.30M | 34.43M | 23.30M | |
|
Statistics | |
---|
Debt/Equity | | | -0.04 | -5.71 | -11.79 | 1.42 | 0.68 | |
Current Ratio | | | 0.61 | 1.16 | 1.05 | 1.73 | 1.01 | |
Return On Assets (ROA) | | | -14.90% | -4.32% | -37.20% | -24.92% | -3.82% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | -104.38% | -14.98% | |
Return On Invested Capital (ROIC) | | | N/A | 30.52% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 31.12% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 80.39% | N/A | N/A | N/A | |