ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.85M | 1.44M | 959.60K | 120.00K | 530.00K | |
Receivables | | | 1.18M | 931.70K | 826.40K | 470.00K | 650.00K | |
Other Current Assets | | | 2.09M | 2.14M | 1.48M | 1.46M | 1.11M | |
Total Current Assets | | | 6.13M | 4.51M | 3.27M | 2.04M | 2.29M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.25M | 1.01M | 702.50K | N/A | N/A | |
Goodwill | | | 8.01M | 8.01M | 5.70M | N/A | N/A | |
Intangibles | | | 5.61M | 5.84M | 4.63M | N/A | N/A | |
Other Non-Current Assets | | | 38.00K | 33.80K | 21.30K | 1.84M | 560.00K | |
Total Non-Current Assets | | | 14.91M | 14.89M | 11.06M | 1.84M | 570.00K | |
|
TOTAL ASSETS | | | 21.04M | 19.41M | 14.33M | 3.88M | 2.86M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 144.60K | 149.00K | 0.00 | 670.00K | 520.00K | |
Current Portion Of LT Debt. | | | 15.44M | 2.19M | 4.40K | 250.00K | 190.00K | |
Accrued Expenses | | | 1.19M | 1.59M | 868.10K | 520.00K | 80.00K | |
Accounts Payable | | | 1.77M | 2.38M | 1.15M | 1.52M | 940.00K | |
Other Current Liabilities | | | 81.56M | 2.23M | 77.00K | 1.68M | 990.00K | |
Total Current Liabilities | | | 100.10M | 8.54M | 2.10M | 4.64M | 2.72M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.44M | 1.48M | 615.10K | 360.00K | 350.00K | |
Other Non-Current Liabilities | | | 2.88M | 2.72M | 1.85M | 1.75M | 1.10M | |
Total Non-Current Liabilities | | | 8.44M | 8.30M | 6.32M | 2.12M | 1.45M | |
|
TOTAL LIABILITIES | | | 108.54M | 16.84M | 8.42M | 6.76M | 4.17M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -122.27M | -26.56M | -12.11M | -4.29M | -1.74M | |
Additional Paid In Capital | | | 34.77M | 29.12M | 18.02M | 1.41M | 430.00K | |
Minority Interest | | | 4.12M | 4.11M | 3.86M | N/A | N/A | |
Common Shares | | | 3.70K | 2.20K | 1.30K | 0.00 | 0.00 | |
Shares Outstanding | | | 467.70K | 273.10K | 167.60K | 149.60K | 149.60K | |
Tangible Book Value per Share | | | -216.22 | -41.32 | -26.41 | -0.24 | -0.11 | |
Total Shareholders' Equity | | | -87.50M | 2.57M | 5.91M | -2.88M | -1.31M | |
|
TOTAL LIABILITIES AND EQUITY | | | 21.04M | 19.41M | 14.33M | 3.88M | 2.86M | |
|
Statistics | |
---|
Debt/Equity | | | -0.02 | 0.63 | 0.10 | -0.36 | -0.66 | |
Current Ratio | | | 0.06 | 0.53 | 1.56 | 0.44 | 0.84 | |
Return On Assets (ROA) | | | -508.47% | -82.05% | -64.84% | -59.79% | 3.50% | |
Return On Equity (ROE) | | | N/A | -619.96% | -157.21% | N/A | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 7.18% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 7.18% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 7.18% | |