ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | 220.00K | N/A | N/A | |
Cash Equivalents | | | 6.86M | 2.22M | 21.57M | 10.35M | 8.12M | |
Marketable Securities | | | N/A | N/A | 58.08M | N/A | N/A | |
Receivables | | | 7.58M | 983.80K | 3.96M | 7.83M | 2.42M | |
Other Current Assets | | | 11.42M | 3.57M | 180.00K | 7.93M | 4.37M | |
Total Current Assets | | | 25.87M | 6.77M | 58.48M | 26.12M | 14.91M | |
|
Non-Current Assets | |
---|
PPE Net | | | 23.60K | 766.60K | 604.10K | 123.80K | 106.90K | |
Other Non-Current Assets | | | 3.32M | 894.60K | 1.54M | 946.30K | 1.22M | |
Total Non-Current Assets | | | 3.34M | 1.66M | 0.00 | 1.07M | 1.32M | |
|
TOTAL ASSETS | | | 29.21M | 8.43M | 58.48M | 27.19M | 16.23M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 5.50M | 3.90M | 0.00 | 6.92M | 5.23M | |
Current Portion Of LT Debt. | | | 580.10K | 937.50K | 880.60K | 899.60K | 361.50K | |
Accrued Expenses | | | 6.24M | 4.59M | 30.00K | 5.82M | 7.07M | |
Accounts Payable | | | 569.20K | 261.10K | 40.00K | 488.40K | 305.10K | |
Other Current Liabilities | | | 6.66M | 4.42M | 2.47M | 6.31M | 5.84M | |
Total Current Liabilities | | | 19.55M | 14.11M | 2.53M | 20.44M | 18.81M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 916.90K | 1.48M | 0.00 | 3.37M | 4.07M | |
Deferred Taxes/Income | | | 100.00 | 200.00 | 1.30K | 1.60K | 1.40K | |
Other Non-Current Liabilities | | | 0.00 | 109.50K | N/A | N/A | N/A | |
Total Non-Current Liabilities | | | 4.29M | -270.70K | 0.00 | 6.16M | 2.25M | |
|
TOTAL LIABILITIES | | | 23.84M | 13.84M | 2.53M | 26.60M | 21.06M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -28.55M | -4.96M | -220.00K | 433.80K | -4.88M | |
Additional Paid In Capital | | | 33.90M | -457.20K | 4.83M | 100.10K | 100.00 | |
Minority Interest | | | 3.37M | -1.86M | 5.49M | 2.79M | -1.82M | |
Common Shares | | | 11.80K | 5.30K | 51.33M | 50.00K | 50.00K | |
Shares Outstanding | | | 117.89M | 52.77M | 7.50M | 52.77M | 52.77M | |
Tangible Book Value per Share | | | 0.05 | -0.10 | 7.46 | 0.01 | -0.09 | |
Total Shareholders' Equity | | | 5.36M | -5.41M | 55.94M | 583.90K | -4.83M | |
|
TOTAL LIABILITIES AND EQUITY | | | 29.21M | 8.43M | 58.48M | 27.19M | 16.23M | |
|
Statistics | |
---|
Debt/Equity | | | 1.20 | -0.99 | N/A | 17.63 | -1.93 | |
Current Ratio | | | 1.32 | 0.48 | 23.11 | 1.28 | 0.79 | |
Return On Assets (ROA) | | | -80.80% | -110.69% | -0.38% | 19.53% | -19.53% | |
Return On Equity (ROE) | | | -439.98% | N/A | -0.39% | 909.49% | N/A | |
Return On Invested Capital (ROIC) | | | 12.01% | N/A | N/A | 60.58% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 21.95% | N/A | N/A | 249.87% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 21.95% | N/A | N/A | 249.87% | N/A | |