ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 1.23M | 2.91M | 2.44M | 1.02M | 30.00K | |
Marketable Securities | | | 208.70K | N/A | N/A | N/A | N/A | |
Receivables | | | 183.80K | 240.00K | 2.42M | 1.33M | 2.18M | |
Inventories | | | 88.40K | 90.00K | 1.49M | 1.72M | 290.00K | |
Other Current Assets | | | 1.70K | 0.00 | 40.00K | 0.00 | 0.00 | |
Total Current Assets | | | 1.71M | 3.24M | 6.40M | 4.08M | 2.50M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.55M | 840.00K | 70.00K | 50.00K | 310.00K | |
Goodwill | | | 1.66M | 3.91M | 330.00K | 330.00K | N/A | |
Intangibles | | | 114.10K | 130.00K | N/A | 0.00 | 470.00K | |
Other Non-Current Assets | | | 4.70K | 20.00K | 0.00 | 0.00 | 70.00K | |
Total Non-Current Assets | | | 3.32M | 4.90M | 470.00K | 840.00K | 860.00K | |
|
TOTAL ASSETS | | | 5.03M | 8.14M | 6.87M | 4.92M | 3.36M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 140.00K | 720.00K | 20.00K | |
Current Portion Of LT Debt. | | | 487.80K | 210.00K | N/A | N/A | N/A | |
Accrued Expenses | | | 800.00 | 0.00 | 130.00K | 10.00K | 260.00K | |
Accounts Payable | | | 0.00 | 0.00 | 20.00K | 20.00K | 250.00K | |
Other Current Liabilities | | | 1.28M | 1.30M | 1.81M | 1.62M | 2.07M | |
Total Current Liabilities | | | 1.77M | 1.52M | 2.10M | 2.37M | 2.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 440.00K | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | 0.00 | |
Total Non-Current Liabilities | | | 84.30K | 580.00K | 0.00 | 0.00 | 30.00K | |
|
TOTAL LIABILITIES | | | 1.85M | 2.10M | 2.10M | 2.37M | 2.63M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -18.86M | -14.56M | -9.73M | -100.00K | 530.00K | |
Additional Paid In Capital | | | 21.93M | 20.48M | 14.47M | 2.69M | 270.00K | |
Minority Interest | | | 84.30K | 140.00K | 0.00 | 0.00 | 30.00K | |
Common Shares | | | 11.20K | 10.00K | 10.00K | 10.00K | 10.00K | |
Other Shareholders' Equity | | | 98.90K | 100.00K | 10.00K | -50.00K | -80.00K | |
Shares Outstanding | | | 11.16M | 9.24M | 10.61M | 9.13M | 12.35M | |
Tangible Book Value per Share | | | 0.13 | 0.22 | 0.42 | 0.24 | 0.02 | |
Total Shareholders' Equity | | | 3.18M | 6.04M | 4.77M | 2.55M | 730.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 5.03M | 8.14M | 6.87M | 4.92M | 3.36M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | 0.07 | N/A | N/A | N/A | |
Current Ratio | | | 0.97 | 2.13 | 3.05 | 1.72 | 0.96 | |
Return On Assets (ROA) | | | -85.21% | -59.09% | -140.03% | -12.80% | -37.50% | |
Return On Equity (ROE) | | | -134.92% | -79.64% | -201.68% | -24.71% | -172.60% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |