ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.70M | 3.03M | 3.31M | 2.01M | |
Cash Equivalents | | | 5.39M | 5.29M | N/A | N/A | |
Receivables | | | 8.45M | 7.55M | 3.22M | 2.24M | |
Other Current Assets | | | 710.00K | 446.00K | 140.00K | 40.00K | |
Total Current Assets | | | 17.24M | 16.32M | 6.67M | 4.29M | |
|
Non-Current Assets | |
---|
PPE Net | | | 117.00K | 109.00K | 60.00K | 20.00K | |
Investments And Advances | | | 98.00K | 93.00K | 90.00K | 50.00K | |
Goodwill | | | 1.98M | 1.98M | 1.98M | 0.00 | |
Intangibles | | | 722.00K | 579.00K | 430.00K | 300.00K | |
Other Non-Current Assets | | | -1.00K | -1.00K | 0.00 | 0.00 | |
Total Non-Current Assets | | | 2.91M | 2.76M | 2.55M | 370.00K | |
|
TOTAL ASSETS | | | 20.16M | 19.07M | 9.22M | 4.66M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 144.00K | 1.00K | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 309.00K | 270.00K | 40.00K | 50.00K | |
Accrued Expenses | | | 2.45M | 2.19M | 1.46M | 790.00K | |
Accounts Payable | | | 5.24M | 4.30M | 2.20M | 1.50M | |
Other Current Liabilities | | | 1.22M | 28.00K | 430.00K | 120.00K | |
Total Current Liabilities | | | 9.36M | 6.80M | 4.14M | 2.47M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 84.00K | 360.00K | 400.00K | |
Other Non-Current Liabilities | | | 771.00K | 614.00K | 270.00K | 860.00K | |
Total Non-Current Liabilities | | | 743.00K | 675.00K | 620.00K | 1.26M | |
|
TOTAL LIABILITIES | | | 10.11M | 7.47M | 4.76M | 3.73M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 776.00K | 2.28M | 1.56M | 600.00K | |
Additional Paid In Capital | | | 5.62M | 5.66M | 0.00 | 10.00K | |
Minority Interest | | | -28.00K | -23.00K | N/A | N/A | |
Common Shares | | | 3.66M | 3.66M | 2.90M | 330.00K | |
Other Shareholders' Equity | | | -1.00K | 1.00K | N/A | 0.00 | |
Shares Outstanding | | | 3.66M | 3.66M | 3.63M | 3.63M | |
Tangible Book Value per Share | | | 2.01 | 2.47 | 0.56 | 0.18 | |
Total Shareholders' Equity | | | 10.05M | 11.60M | 4.46M | 940.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 20.16M | 19.07M | 9.22M | 4.66M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | 0.01 | 0.08 | 0.43 | |
Current Ratio | | | 1.84 | 2.40 | 1.61 | 1.74 | |
Return On Assets (ROA) | | | 1.32% | 6.22% | 19.74% | 10.09% | |
Return On Equity (ROE) | | | 2.65% | 10.22% | 40.81% | 50.00% | |
Return On Invested Capital (ROIC) | | | 2.29% | 9.22% | 36.59% | 22.99% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.52% | 16.18% | 36.59% | 22.99% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 8.80% | 25.51% | 69.62% | 26.64% | |