ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 4.09M | 5.12M | 4.05M | 4.68M | 1.61M | |
Receivables | | | 6.29M | 37.21M | 26.35M | 7.87M | 4.68M | |
Other Current Assets | | | 1.11M | 759.00K | 880.00K | 1.23M | 220.00K | |
Total Current Assets | | | 11.49M | 43.08M | 31.28M | 13.78M | 6.51M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.28M | 1.39M | 1.47M | N/A | N/A | |
Goodwill | | | 6.52M | 6.52M | 6.52M | 6.52M | 6.52M | |
Intangibles | | | 10.22M | 11.68M | 13.64M | 15.59M | 17.55M | |
Other Non-Current Assets | | | 47.00K | 6.26M | 5.21M | 110.00K | 120.00K | |
Total Non-Current Assets | | | 19.80M | 27.59M | 26.85M | 22.22M | 24.19M | |
|
TOTAL ASSETS | | | 31.29M | 70.67M | 58.13M | 36.00M | 30.70M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 36.67M | 1.48M | 660.00K | 550.00K | 1.21M | |
Accrued Expenses | | | 1.06M | 3.94M | 4.87M | 1.04M | 1.39M | |
Accounts Payable | | | 6.45M | 33.93M | 17.70M | 6.71M | 3.26M | |
Other Current Liabilities | | | 1.12M | 456.00K | 2.35M | 1.42M | 770.00K | |
Total Current Liabilities | | | 45.30M | 39.80M | 25.57M | 9.72M | 6.63M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 150.00K | 28.58M | 23.06M | 20.20M | 11.78M | |
Other Non-Current Liabilities | | | 832.00K | 5.97M | 4.89M | 6.46M | 9.91M | |
Total Non-Current Liabilities | | | -10.91M | 30.33M | 27.96M | 26.65M | 21.70M | |
|
TOTAL LIABILITIES | | | 34.39M | 70.13M | 53.53M | 36.37M | 28.33M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -6.59M | -2.54M | -3.64M | -4.67M | -1.93M | |
Additional Paid In Capital | | | 3.48M | 3.07M | 8.22M | N/A | N/A | |
Minority Interest | | | -11.89M | -4.22M | N/A | N/A | N/A | |
Common Shares | | | 15.00K | 14.00K | 10.00K | 4.29M | 4.29M | |
Shares Outstanding | | | 14.66M | 14.35M | 14.53M | 14.18M | 14.18M | |
Tangible Book Value per Share | | | -1.35 | -1.23 | -1.07 | -1.59 | -1.53 | |
Total Shareholders' Equity | | | -3.10M | 543.00K | 4.60M | -370.00K | 2.37M | |
|
TOTAL LIABILITIES AND EQUITY | | | 31.29M | 70.67M | 58.13M | 36.00M | 30.70M | |
|
Statistics | |
---|
Debt/Equity | | | -0.05 | 52.63 | 5.01 | -54.59 | 4.97 | |
Current Ratio | | | 0.25 | 1.08 | 1.22 | 1.42 | 0.98 | |
Return On Assets (ROA) | | | -30.24% | -3.10% | 7.17% | -4.19% | -2.96% | |
Return On Equity (ROE) | | | N/A | -404.05% | 90.65% | N/A | -38.40% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 19.36% | 13.17% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 22.11% | 16.02% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 75.50% | N/A | N/A | |