ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.60M | 588.00K | 800.00K | 1.20M | 1.20M | |
Receivables | | | 5.71M | 5.84M | 5.60M | 5.80M | 8.80M | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Assets | | | 2.47M | 2.13M | 2.00M | 2.20M | 2.70M | |
Total Current Assets | | | 10.77M | 8.56M | 8.40M | 9.20M | 12.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 853.00K | 1.04M | 1.80M | 2.30M | 3.70M | |
Investments And Advances | | | 201.00K | 219.00K | 400.00K | 400.00K | 600.00K | |
Goodwill | | | N/A | 1.51M | 1.50M | 1.51M | 1.50M | |
Intangibles | | | 6.36M | 4.86M | 5.00M | 7.00M | 6.00M | |
Other Non-Current Assets | | | 676.00K | 679.00K | 700.00K | 700.00K | 600.00K | |
Total Non-Current Assets | | | 8.09M | 8.30M | 9.40M | 10.40M | 12.30M | |
|
TOTAL ASSETS | | | 18.86M | 16.86M | 17.80M | 19.60M | 25.00M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 3.40M | 0.00 | 5.60M | |
Current Portion Of LT Debt. | | | 3.36M | 3.52M | 700.00K | 6.00M | 1.40M | |
Accrued Expenses | | | 6.94M | 5.47M | N/A | N/A | N/A | |
Accounts Payable | | | 2.43M | 2.08M | 2.10M | 2.10M | 4.80M | |
Other Current Liabilities | | | 809.00K | 1.25M | 7.70M | 8.80M | 10.80M | |
Total Current Liabilities | | | 13.54M | 12.32M | 13.90M | 16.80M | 22.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 176.00K | 3.73M | 4.30M | 4.80M | 6.80M | |
Deferred Taxes/Income | | | 0.00 | 0.00 | 0.00 | 200.00K | 300.00K | |
Other Non-Current Liabilities | | | 237.00K | 256.00K | 300.00K | 300.00K | 1.30M | |
Total Non-Current Liabilities | | | -1.68M | 1.70M | 2.30M | 3.80M | 7.30M | |
|
TOTAL LIABILITIES | | | 11.86M | 14.02M | 16.20M | 20.60M | 29.90M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -8.08M | -72.19M | -71.50M | -70.70M | -73.60M | |
Additional Paid In Capital | | | 14.50M | 72.65M | 72.10M | 69.20M | 66.60M | |
Minority Interest | | | -2.09M | -2.28M | -2.30M | -1.50M | -1.10M | |
Common Shares | | | 581.00K | 2.38M | 1.00M | 500.00K | 2.10M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -1.00K | 1.00K | 0.00 | 0.00 | 0.00 | |
Shares Outstanding | | | 581.10K | 237.90K | 957.30M | 460.10M | 209.60M | |
Tangible Book Value per Share | | | 1.10 | -14.84 | -0.01 | -0.02 | -0.06 | |
Total Shareholders' Equity | | | 7.00M | 2.84M | 1.60M | -1.00M | -4.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 18.86M | 16.86M | 17.80M | 19.60M | 25.00M | |
|
Statistics | |
---|
Debt/Equity | | | 0.03 | 1.31 | 4.81 | -4.80 | -2.53 | |
Current Ratio | | | 0.80 | 0.69 | 0.60 | 0.55 | 0.56 | |
Return On Assets (ROA) | | | 5.60% | -4.46% | -7.30% | 3.78% | -25.80% | |
Return On Equity (ROE) | | | 15.08% | -26.51% | -81.25% | N/A | N/A | |
Return On Invested Capital (ROIC) | | | N/A | 0.37% | N/A | 44.36% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 0.43% | N/A | 77.63% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |