Cash & Equivalents | 84.15 | 20.34 | 12.12 | 32.68 | 5.01 | 1.7 | |
Cash & Short-Term Investments | 84.15 | 20.34 | 12.12 | 32.68 | 5.01 | 1.7 | |
Cash Growth | 591.56% | 67.78% | -62.91% | 552.60% | 194.16% | -18.05% | |
Accounts Receivable | 1.46 | 1.45 | 0.95 | 4.48 | 5.36 | 2.16 | |
Other Receivables | -0 | 40.02 | 0.02 | 0.01 | 0.17 | 0.23 | |
Receivables | 1.46 | 41.47 | 0.97 | 4.49 | 5.53 | 2.39 | |
Inventory | 0.47 | 3.69 | 0.19 | 4.73 | 0.29 | 0.84 | |
Prepaid Expenses | 0.04 | 0.02 | 0.04 | 0.07 | 0.06 | 0.1 | |
Other Current Assets | 0.06 | 0.08 | 5.08 | 1.59 | 1.44 | 0.65 | |
Total Current Assets | 86.18 | 65.59 | 18.41 | 43.55 | 12.33 | 5.69 | |
Property, Plant & Equipment | 0.07 | 0.11 | 0.03 | 0.08 | 0.19 | 0.1 | |
Goodwill | 6.75 | 6.75 | 9.48 | - | - | - | |
Other Intangible Assets | 0.31 | 0.35 | 0.42 | - | - | - | |
Long-Term Accounts Receivable | - | - | - | - | 0.26 | 1.07 | |
Other Long-Term Assets | - | - | 75.64 | - | - | - | |
Accounts Payable | 0.43 | 0.57 | 0.76 | 0.17 | 0.13 | 0.05 | |
Accrued Expenses | 1.2 | 1.53 | 2.35 | 0.63 | 0.23 | 0.33 | |
Short-Term Debt | 2.11 | 1.62 | 1 | - | - | - | |
Current Portion of Leases | 0.07 | 0.06 | 0.01 | 0.05 | 0.09 | 0.01 | |
Current Income Taxes Payable | 0.82 | 0.84 | 0.87 | 0.52 | 0.51 | 0.26 | |
Current Unearned Revenue | - | 0.21 | 0.25 | 0.29 | 0.15 | 0.56 | |
Other Current Liabilities | 0.68 | 1.4 | 14.75 | 0.02 | - | 0.46 | |
Total Current Liabilities | 5.3 | 6.23 | 19.99 | 1.68 | 1.11 | 1.67 | |
Long-Term Leases | - | 0.03 | - | - | 0.02 | 0.01 | |
Other Long-Term Liabilities | - | - | 21.52 | - | - | - | |
Common Stock | 0.43 | 0.01 | 0 | 0.01 | 0.01 | 0.01 | |
Additional Paid-In Capital | 97.86 | 72.14 | 63.22 | 40.69 | 9.36 | 4.58 | |
Retained Earnings | -10.51 | -5.78 | -0.82 | 0.87 | 2.12 | 0.91 | |
Comprehensive Income & Other | 0.22 | 0.17 | 0.08 | 0.39 | 0.16 | -0.31 | |
Total Common Equity | 88.01 | 66.54 | 62.48 | 41.96 | 11.64 | 5.18 | |
Total Liabilities & Equity | 93.31 | 72.8 | 103.99 | 43.63 | 12.77 | 6.85 | |
Total Debt | 2.17 | 1.72 | 1.01 | 0.05 | 0.11 | 0.02 | |
Net Cash (Debt) | 81.98 | 18.62 | 11.11 | 32.63 | 4.89 | 1.69 | |
Net Cash Growth | 1026.95% | 67.53% | -65.94% | 566.74% | 190.18% | -18.80% | |
Working Capital | 80.87 | 59.36 | -1.58 | 41.88 | 11.22 | 4.02 | |
Tangible Book Value | 80.95 | 59.44 | 52.58 | 41.96 | 11.64 | 5.18 | |
Machinery | 0.86 | 0.88 | 0.92 | 0.35 | 0.34 | 0.33 | |
Leasehold Improvements | - | - | - | - | - | 0.05 | |