ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 4.10M | 4.10M | 5.71M | 4.83M | 23.85M | |
Receivables | | | 3.49M | 3.35M | 4.60M | 3.03M | 3.29M | |
Other Current Assets | | | 2.55M | 2.57M | 1.19M | 1.56M | 750.00K | |
Total Current Assets | | | 10.14M | 10.03M | 11.50M | 9.42M | 27.89M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.04M | 1.13M | 1.52M | 1.90M | 2.25M | |
Goodwill | | | 19.04M | 19.04M | 21.93M | 22.50M | 6.38M | |
Intangibles | | | 12.23M | 12.91M | 30.05M | 32.37M | 2.65M | |
Other Non-Current Assets | | | 4.83M | 7.53M | 158.00K | 136.00K | 94.00K | |
Total Non-Current Assets | | | 37.15M | 40.61M | 53.65M | 56.91M | 11.36M | |
|
TOTAL ASSETS | | | 47.28M | 50.64M | 65.15M | 66.33M | 39.26M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 870.00K | 4.00M | 4.00M | 22.00M | 0.00 | |
Accrued Expenses | | | 2.14M | 1.70M | 1.92M | 2.25M | 1.98M | |
Accounts Payable | | | 1.66M | 1.42M | 1.31M | 1.37M | 695.00K | |
Other Current Liabilities | | | 8.81M | 5.69M | 5.42M | 5.56M | 3.13M | |
Total Current Liabilities | | | 13.47M | 12.81M | 12.65M | 31.19M | 5.80M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.33M | 11.93M | 15.91M | 0.00 | 0.00 | |
Deferred Taxes/Income | | | N/A | 0.00 | 139.00K | 572.00K | 176.00K | |
Other Non-Current Liabilities | | | 589.00K | 668.00K | 1.03M | 1.34M | 1.66M | |
Total Non-Current Liabilities | | | 2.92M | 12.60M | 17.08M | 1.91M | 1.83M | |
|
TOTAL LIABILITIES | | | 16.39M | 25.41M | 29.73M | 33.10M | 7.64M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 6.53M | 1.14M | 11.93M | 11.17M | 9.23M | |
Additional Paid In Capital | | | 24.54M | 24.26M | 23.53M | 22.15M | 22.40M | |
Common Shares | | | 4.00K | 4.00K | 4.00K | 4.00K | 4.00K | |
Other Shareholders' Equity | | | -176.00K | -178.00K | -49.00K | -96.00K | -19.00K | |
Shares Outstanding | | | 3.85M | 3.84M | 3.82M | 3.79M | 3.79M | |
Tangible Book Value per Share | | | -0.10 | -1.75 | -4.34 | -5.71 | 5.96 | |
Total Shareholders' Equity | | | 30.89M | 25.23M | 35.42M | 33.22M | 31.62M | |
|
TOTAL LIABILITIES AND EQUITY | | | 47.28M | 50.64M | 65.15M | 66.33M | 39.26M | |
|
Statistics | |
---|
Debt/Equity | | | 0.10 | 0.63 | 0.56 | N/A | N/A | |
Current Ratio | | | 0.75 | 0.78 | 0.91 | 0.30 | 4.81 | |
Return On Assets (ROA) | | | -11.14% | -21.31% | 1.18% | 2.92% | 8.38% | |
Return On Equity (ROE) | | | -17.05% | -42.79% | 2.16% | 5.82% | 10.41% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 3.69% | 8.84% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 4.03% | 30.79% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 510.70% | |