ASSETS | |
---|
Current Assets | |
---|
Cash | | | 731.00K | 434.20K | 500.00K | 570.00K | 440.00K | |
Cash Equivalents | | | 197.60K | 17.90K | 499.00K | 565.00K | N/A | |
Marketable Securities | | | N/A | N/A | 20.00K | 10.00K | 0.00 | |
Receivables | | | 3.24M | 1.62M | 1.54M | 1.90M | 1.45M | |
Inventories | | | N/A | N/A | N/A | 0.00 | 0.00 | |
Other Current Assets | | | 451.60K | 1.21M | 1.19M | 0.00 | 30.00K | |
Total Current Assets | | | 4.62M | 3.28M | 3.25M | 2.48M | 1.93M | |
|
Non-Current Assets | |
---|
PPE Net | | | 24.40K | 3.60K | 10.00K | 40.00K | 50.00K | |
Investments And Advances | | | 63.60K | 63.60K | 60.00K | 60.00K | 70.00K | |
Goodwill | | | 1.46M | 700.00K | 700.00K | 700.00K | 700.00K | |
Intangibles | | | 2.14M | 2.04M | 1.90M | 1.66M | 1.59M | |
Other Non-Current Assets | | | N/A | N/A | 21.00K | 100.00K | 0.00 | |
Total Non-Current Assets | | | 3.69M | 2.81M | 2.67M | 2.46M | 2.41M | |
|
TOTAL ASSETS | | | 8.31M | 6.09M | 5.92M | 4.94M | 4.34M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 100.10K | 400.00 | 30.00K | 340.00K | 3.17M | |
Accrued Expenses | | | 518.80K | 313.50K | 430.00K | 1.10M | 1.10M | |
Accounts Payable | | | 2.07M | 662.80K | 590.00K | 3.26M | 3.24M | |
Other Current Liabilities | | | 3.85M | 6.26M | 20.00K | 20.00K | 30.00K | |
Total Current Liabilities | | | 6.54M | 7.23M | 1.07M | 4.71M | 7.53M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 194.00K | 30.70K | 0.00 | 2.86M | 0.00 | |
Deferred Taxes/Income | | | N/A | N/A | N/A | 90.00K | 80.00K | |
Other Non-Current Liabilities | | | 31.40K | 27.60K | 6.43M | 480.00K | 90.00K | |
Total Non-Current Liabilities | | | 220.10K | 58.30K | 6.43M | 3.43M | 170.00K | |
|
TOTAL LIABILITIES | | | 6.76M | 7.29M | 7.50M | 8.14M | 7.70M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -11.75M | -14.50M | -14.88M | -16.50M | -16.66M | |
Additional Paid In Capital | | | 12.63M | 12.63M | 12.63M | 12.63M | 12.63M | |
Minority Interest | | | -5.30K | N/A | N/A | N/A | N/A | |
Common Shares | | | 662.70K | 662.70K | 660.00K | 660.00K | 660.00K | |
Other Shareholders' Equity | | | 6.90K | 8.20K | 10.00K | 0.00 | 10.00K | |
Shares Outstanding | | | 3.31M | 3.31M | 3.31M | 3.31M | 3.31M | |
Tangible Book Value per Share | | | -0.62 | -1.19 | -1.26 | -1.68 | -1.71 | |
Total Shareholders' Equity | | | 1.55M | -1.20M | -1.58M | -3.21M | -3.37M | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.31M | 6.09M | 5.92M | 4.94M | 4.34M | |
|
Statistics | |
---|
Debt/Equity | | | 0.13 | -0.03 | N/A | -0.89 | N/A | |
Current Ratio | | | 0.71 | 0.45 | 3.04 | 0.53 | 0.26 | |
Return On Assets (ROA) | | | 33.11% | 6.19% | 27.36% | 3.24% | -88.25% | |
Return On Equity (ROE) | | | 177.76% | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 20.63% | N/A | 4.26% | 64.16% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 23.23% | N/A | 4.77% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 11.93% | N/A | N/A | |