ASSETS | |
---|
Current Assets | |
---|
Cash | | | 740.00K | 1.70M | 1.80M | 2.74M | 9.59M | |
Cash Equivalents | | | 30.00K | 28.50K | 22.50K | 22.50K | 22.30K | |
Receivables | | | 2.04M | 1.81M | 1.78M | 1.25M | 1.39M | |
Other Current Assets | | | 90.00K | 28.70K | 100.40K | 105.80K | 80.90K | |
Total Current Assets | | | 2.90M | 3.57M | 3.70M | 4.12M | 11.08M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.04M | 1.08M | 1.14M | 1.15M | 251.10K | |
Investments And Advances | | | 30.00K | 28.00K | 108.00K | 108.00K | 28.10K | |
Goodwill | | | 20.00K | 20.80K | 20.80K | 23.20K | 22.00K | |
Intangibles | | | 230.00K | 341.50K | 415.40K | 598.20K | 620.30K | |
Other Non-Current Assets | | | N/A | N/A | 0.00 | N/A | 0.00 | |
Total Non-Current Assets | | | 1.35M | 1.50M | 1.72M | 1.95M | 921.40K | |
|
TOTAL ASSETS | | | 4.25M | 5.08M | 5.42M | 6.07M | 12.00M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 533.90K | 839.80K | 328.90K | |
Current Portion Of LT Debt. | | | 1.27M | N/A | N/A | N/A | N/A | |
Accrued Expenses | | | 250.00K | 320.90K | 343.10K | 378.20K | 668.00K | |
Accounts Payable | | | 2.27M | 2.58M | 2.35M | 2.25M | 7.21M | |
Other Current Liabilities | | | 10.00K | 4.90K | 43.00K | 215.80K | 413.20K | |
Total Current Liabilities | | | 3.80M | 2.90M | 3.27M | 3.69M | 8.62M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 140.00K | 1.66M | 1.25M | 137.70K | 136.20K | |
Other Non-Current Liabilities | | | 200.00K | 196.20K | 411.10K | 854.00K | 2.23M | |
Total Non-Current Liabilities | | | 330.00K | 1.85M | 1.66M | 991.70K | 2.37M | |
|
TOTAL LIABILITIES | | | 4.13M | 4.75M | 4.93M | 4.68M | 10.99M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -110.00K | 93.20K | 261.80K | 1.16M | 787.00K | |
Common Shares | | | 230.00K | 228.00K | 228.00K | 228.00K | 228.00K | |
Other Shareholders' Equity | | | N/A | 0.00 | N/A | N/A | N/A | |
Shares Outstanding | | | 400.00K | 400.00K | 400.00K | 400.00K | 400.00K | |
Tangible Book Value per Share | | | -0.33 | -0.10 | 0.13 | 1.92 | 0.93 | |
Total Shareholders' Equity | | | 120.00K | 321.20K | 489.80K | 1.39M | 1.01M | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.25M | 5.08M | 5.42M | 6.07M | 12.00M | |
|
Statistics | |
---|
Debt/Equity | | | 1.17 | 5.16 | 3.65 | 0.70 | 0.46 | |
Current Ratio | | | 0.76 | 1.23 | 1.13 | 1.12 | 1.29 | |
Return On Assets (ROA) | | | N/A | -3.32% | -0.85% | 18.74% | 6.87% | |
Return On Equity (ROE) | | | N/A | -52.49% | -9.43% | 81.92% | 81.18% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 40.65% | 23.92% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 40.94% | 24.07% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 50.82% | 29.14% | |