ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.22M | 4.87M | 4.69M | 202.70K | 406.60K | |
Cash Equivalents | | | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
Receivables | | | 8.32M | 10.16M | 8.15M | 6.33M | 4.54M | |
Inventories | | | 44.80K | 49.20K | 52.30K | 36.30K | 43.00K | |
Other Current Assets | | | 234.60K | 216.30K | 166.80K | 149.10K | 101.70K | |
Total Current Assets | | | 10.82M | 15.30M | 13.06M | 6.72M | 5.09M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.75M | 1.71M | 1.26M | 1.52M | 1.77M | |
Investments And Advances | | | 611.40K | 729.20K | 553.40K | 146.60K | 208.70K | |
Intangibles | | | 2.15M | 2.14M | 2.12M | 798.50K | 782.00K | |
Other Non-Current Assets | | | 42.20K | 30.30K | 9.30K | 17.10K | 25.50K | |
Total Non-Current Assets | | | 4.55M | 4.61M | 3.94M | 2.48M | 2.78M | |
|
TOTAL ASSETS | | | 15.38M | 19.90M | 17.00M | 9.20M | 7.88M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 12.50K | 1.00K | 127.90K | 27.90K | |
Current Portion Of LT Debt. | | | N/A | 846.00K | 752.40K | 760.90K | 1.51M | |
Accrued Expenses | | | 2.33M | 2.11M | 2.03M | 704.00K | 475.90K | |
Accounts Payable | | | 3.88M | 3.85M | 3.08M | 2.88M | 1.90M | |
Other Current Liabilities | | | 723.60K | 4.74M | 2.63M | 2.15M | 1.62M | |
Total Current Liabilities | | | 6.94M | 11.56M | 8.49M | 6.63M | 5.53M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.95M | 3.61M | 1.16M | 1.92M | 1.81M | |
Other Non-Current Liabilities | | | N/A | 0.00 | 0.00 | N/A | 0.00 | |
Total Non-Current Liabilities | | | 4.95M | 3.61M | 1.16M | 1.92M | 1.81M | |
|
TOTAL LIABILITIES | | | 11.89M | 15.18M | 9.64M | 8.55M | 7.34M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -6.58M | -5.35M | -2.72M | -1.89M | -2.00M | |
Additional Paid In Capital | | | 9.37M | 9.37M | 9.37M | 2.04M | 2.04M | |
Common Shares | | | 704.50K | 704.50K | 704.50K | 499.90K | 499.90K | |
Other Shareholders' Equity | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
Shares Outstanding | | | 2.82M | 2.82M | 2.82M | 2.82M | 2.82M | |
Tangible Book Value per Share | | | 0.47 | 0.92 | 1.86 | -0.05 | -0.09 | |
Total Shareholders' Equity | | | 3.49M | 4.72M | 7.35M | 650.80K | 537.20K | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.38M | 19.90M | 17.00M | 9.20M | 7.88M | |
|
Statistics | |
---|
Debt/Equity | | | 1.42 | 0.77 | 0.16 | 3.15 | 3.42 | |
Current Ratio | | | 1.56 | 1.32 | 1.54 | 1.01 | 0.92 | |
Return On Assets (ROA) | | | -21.29% | -13.21% | -4.88% | 1.23% | -6.74% | |
Return On Equity (ROE) | | | -93.80% | -55.66% | -11.27% | 17.46% | -98.85% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 4.12% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 4.12% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 5.85% | N/A | |