ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 28.00K | 1.23M | 1.34M | 1.77M | 1.40M | |
Receivables | | | 1.61M | 3.24M | 5.59M | 9.67M | 6.40M | |
Other Current Assets | | | 146.00K | 1.26M | 820.00K | 360.00K | 230.00K | |
Total Current Assets | | | 1.78M | 5.73M | 7.75M | 11.80M | 8.03M | |
|
Non-Current Assets | |
---|
PPE Net | | | 17.00K | 44.00K | 80.00K | 250.00K | 20.00K | |
Goodwill | | | N/A | 0.00 | 1.29M | 1.29M | N/A | |
Intangibles | | | 2.96M | 3.97M | 10.57M | 10.46M | 2.62M | |
Total Non-Current Assets | | | 2.98M | 4.32M | 13.01M | 12.81M | 3.08M | |
|
TOTAL ASSETS | | | 4.77M | 10.05M | 20.76M | 24.61M | 11.11M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.08M | 3.43M | 2.41M | 3.28M | 750.00K | |
Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
Accrued Expenses | | | N/A | 0.00 | 0.00 | 180.00K | N/A | |
Accounts Payable | | | 2.30M | 1.95M | 1.48M | 1.87M | 4.35M | |
Other Current Liabilities | | | 2.70M | 2.74M | 2.26M | 3.15M | 1.68M | |
Total Current Liabilities | | | 6.08M | 8.12M | 6.15M | 8.48M | 6.78M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 888.00K | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 500.00K | 500.00K | 2.23M | N/A | 0.00 | |
Total Non-Current Liabilities | | | 500.00K | 1.39M | 2.22M | 0.00 | 0.00 | |
|
TOTAL LIABILITIES | | | 6.58M | 9.51M | 8.37M | 8.48M | 6.78M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -29.53M | -24.91M | -12.57M | -2.66M | 3.29M | |
Additional Paid In Capital | | | 27.71M | 25.44M | 24.96M | 18.80M | 1.04M | |
Common Shares | | | 100.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Shareholders' Equity | | | -100.00 | 0.00 | N/A | 0.00 | N/A | |
Shares Outstanding | | | 5.67M | 4.31M | 4.17M | 3.53M | 3.89M | |
Tangible Book Value per Share | | | -0.84 | -0.80 | 0.13 | 1.24 | 0.44 | |
Total Shareholders' Equity | | | -1.82M | 538.00K | 12.39M | 16.13M | 4.33M | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.77M | 10.05M | 20.76M | 24.61M | 11.11M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | 8.02 | N/A | N/A | N/A | |
Current Ratio | | | 0.29 | 0.71 | 1.26 | 1.39 | 1.18 | |
Return On Assets (ROA) | | | -208.83% | -122.79% | -46.29% | -24.18% | 21.15% | |
Return On Equity (ROE) | | | N/A | -2293.49% | -77.56% | -36.89% | 54.27% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 18.35% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 25.33% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 87.94% | |