ASSETS | |
---|
Current Assets | |
---|
Cash | | | 634.00K | 910.00K | 4.02M | 4.39M | 60.00K | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 10.41M | 20.29M | 33.83M | 20.31M | 33.48M | |
Other Current Assets | | | 3.30M | 200.00K | 150.00K | 280.00K | 170.00K | |
Total Current Assets | | | 14.34M | 21.39M | 38.00M | 24.98M | 33.71M | |
|
Non-Current Assets | |
---|
PPE Net | | | 692.00K | 1.13M | 1.78M | 1.09M | 870.00K | |
Investments And Advances | | | 262.00K | 310.00K | 530.00K | 610.00K | 2.36M | |
Goodwill | | | N/A | 1.03M | 4.45M | 2.86M | 2.86M | |
Intangibles | | | N/A | 390.00K | 3.65M | 4.12M | 4.59M | |
Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
Total Non-Current Assets | | | 954.00K | 2.86M | 10.41M | 8.66M | 10.67M | |
|
TOTAL ASSETS | | | 15.29M | 24.25M | 48.41M | 33.64M | 44.38M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 4.11M | 1.59M | 1.37M | 4.50M | 7.16M | |
Accrued Expenses | | | 266.00K | 230.00K | 150.00K | 120.00K | N/A | |
Accounts Payable | | | 5.19M | 2.92M | 2.19M | 2.87M | 4.37M | |
Other Current Liabilities | | | 20.00K | 230.00K | 0.00 | 100.00K | 80.00K | |
Total Current Liabilities | | | 9.59M | 4.97M | 3.72M | 7.59M | 11.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.72M | 12.46M | 14.27M | 3.02M | 1.66M | |
Deferred Taxes/Income | | | 616.00K | 800.00K | 600.00K | 600.00K | 2.01M | |
Other Non-Current Liabilities | | | 435.00K | 550.00K | 860.00K | 3.22M | 19.05M | |
Total Non-Current Liabilities | | | 11.77M | 13.81M | 15.73M | 6.84M | 22.72M | |
|
TOTAL LIABILITIES | | | 21.36M | 18.78M | 19.45M | 14.43M | 34.32M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -61.57M | -44.56M | -14.44M | -11.69M | 3.35M | |
Additional Paid In Capital | | | 55.48M | 50.00M | 43.39M | 30.84M | 6.68M | |
Common Shares | | | 27.00K | 20.00K | 10.00K | 60.00K | 40.00K | |
Shares Outstanding | | | 6.72M | 1.05M | 650.00K | 560.00K | 350.00K | |
Tangible Book Value per Share | | | -0.90 | 3.86 | 32.09 | 21.84 | 7.49 | |
Total Shareholders' Equity | | | -6.07M | 5.47M | 28.96M | 19.21M | 10.07M | |
|
TOTAL LIABILITIES AND EQUITY | | | 15.29M | 24.25M | 48.41M | 33.64M | 44.38M | |
|
Statistics | |
---|
Debt/Equity | | | -1.77 | 2.28 | 0.49 | 0.16 | 0.16 | |
Current Ratio | | | 1.50 | 4.30 | 10.22 | 3.29 | 2.91 | |
Return On Assets (ROA) | | | -251.76% | -124.16% | -5.70% | -44.71% | 6.13% | |
Return On Equity (ROE) | | | N/A | -550.46% | -9.53% | -78.29% | 27.01% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 5.71% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 5.71% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 7.39% | |