| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 607.00K | 1.01M | 2.59M | 16.10M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 246.00K | 446.00K | 1.05M | 2.25M | 2.50M | |
| Inventories | | | 0.00 | 128.00K | 1.09M | 1.64M | 800.00K | |
| Other Current Assets | | | 15.84M | 20.05M | 18.85M | 19.40M | 8.80M | |
| Total Current Assets | | | 21.93M | 21.23M | 21.99M | 25.88M | 28.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 54.00K | 81.00K | 1.29M | 1.67M | 2.70M | |
| Investments And Advances | | | 0.00 | 232.00K | 320.00K | 460.00K | 500.00K | |
| Goodwill | | | 0.00 | 0.00 | 0.00 | N/A | 1.60M | |
| Intangibles | | | 3.00K | 195.00K | 861.00K | 2.82M | 1.20M | |
| Other Non-Current Assets | | | 1.00K | -1.00K | 1.00K | N/A | N/A | |
| Total Non-Current Assets | | | 58.00K | 507.00K | 2.47M | 4.96M | 6.00M | |
| |
| TOTAL ASSETS | | | 21.98M | 21.73M | 24.46M | 30.83M | 34.30M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 58.00K | 444.00K | 451.00K | 826.00K | 700.00K | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 58.00K | 444.00K | 451.00K | 826.00K | 700.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 38.00K | 35.00K | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 5.89M | 1.01M | 677.00K | 1.50M | 2.20M | |
| Total Non-Current Liabilities | | | 5.89M | 1.01M | 715.00K | 1.53M | 2.20M | |
| |
| TOTAL LIABILITIES | | | 5.94M | 1.46M | 1.17M | 2.36M | 2.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.68M | -2.90M | 1.28M | -1.05M | -9.20M | |
| Additional Paid In Capital | | | 12.29M | 19.93M | 22.13M | 28.31M | 39.40M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | 0.00 | |
| Common Shares | | | 1.43M | 1.57M | 1.57M | 1.57M | 1.60M | |
| Treasury Stock | | | -358.00K | 1.68M | -1.68M | -358.00K | -400.00K | |
| Other Shareholders' Equity | | | N/A | N/A | -1.00K | 1.00K | N/A | |
| Shares Outstanding | | | 2.58M | 2.86M | 2.86M | 3.04M | 3.00M | |
| Tangible Book Value per Share | | | 6.23 | 7.03 | 7.85 | 8.45 | 9.50 | |
| Total Shareholders' Equity | | | 16.04M | 20.28M | 23.30M | 28.47M | 31.30M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.98M | 21.73M | 24.46M | 30.83M | 34.30M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 0.00 | 0.00 | N/A | |
| Current Ratio | | | 378.05 | 47.81 | 48.76 | 31.33 | 40.43 | |
| Return On Assets (ROA) | | | -9.51% | -7.33% | -9.21% | 1.73% | 2.04% | |
| Return On Equity (ROE) | | | -13.04% | -7.86% | -9.67% | 1.87% | 2.24% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 6.28% | 5.25% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 6.28% | 5.25% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 6.93% | 5.73% | |