ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | 6.87M | |
Cash Equivalents | | | N/A | N/A | N/A | 10.09M | 6.87M | |
Receivables | | | 9.80M | 13.00M | N/A | 10.59M | 3.34M | |
Inventories | | | N/A | N/A | N/A | N/A | 0.00 | |
Other Current Assets | | | 9.51M | 13.22M | N/A | 155.00K | 605.00K | |
Total Current Assets | | | 22.00M | 30.00M | N/A | 20.84M | 10.81M | |
|
Non-Current Assets | |
---|
PPE Net | | | 940.00K | 1.24M | N/A | 728.00K | 421.00K | |
Investments And Advances | | | 420.00K | 380.00K | N/A | 760.00K | 1.28M | |
Goodwill | | | 0.00 | 2.00M | N/A | 2.10M | 2.10M | |
Intangibles | | | 4.55M | 3.66M | N/A | 2.73M | 1.99M | |
Other Non-Current Assets | | | 0.00 | 0.00 | N/A | 338.00K | 0.00 | |
Total Non-Current Assets | | | 7.00M | 8.00M | N/A | 6.66M | 5.79M | |
|
TOTAL ASSETS | | | 29.00M | 38.00M | N/A | 27.49M | 16.60M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | N/A | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.91M | 3.78M | N/A | 4.48M | 2.65M | |
Accounts Payable | | | 4.48M | 5.40M | N/A | 5.17M | 2.90M | |
Other Current Liabilities | | | 4.10M | 4.01M | N/A | 4.51M | 2.11M | |
Total Current Liabilities | | | 11.00M | 13.00M | N/A | 14.16M | 7.66M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.70M | 3.42M | N/A | 2.24M | 2.99M | |
Deferred Taxes/Income | | | 50.00K | 60.00K | N/A | 14.00K | N/A | |
Other Non-Current Liabilities | | | 0.00 | 0.00 | N/A | 150.00K | 73.00K | |
Total Non-Current Liabilities | | | 2.00M | 4.00M | N/A | 2.41M | 2.85M | |
|
TOTAL LIABILITIES | | | 13.00M | 17.00M | N/A | 16.57M | 10.51M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -13.00M | -6.78M | N/A | -252.00K | -589.00K | |
Minority Interest | | | -30.00K | -30.00K | N/A | 6.00K | -213.00K | |
Common Shares | | | 29.00M | 29.00M | N/A | 11.66M | 6.67M | |
Treasury Stock | | | -250.00K | -250.00K | N/A | -450.00K | 0.00 | |
Other Shareholders' Equity | | | -120.00K | 30.00K | N/A | -44.00K | 12.00K | |
Shares Outstanding | | | 4.04M | 3.95M | N/A | 3.44M | 2.91M | |
Tangible Book Value per Share | | | 2.59 | 4.14 | N/A | 1.77 | 0.69 | |
Total Shareholders' Equity | | | 15.00M | 22.00M | N/A | 10.92M | 6.09M | |
|
TOTAL LIABILITIES AND EQUITY | | | 29.00M | 38.00M | N/A | 27.49M | 16.60M | |
|
Statistics | |
---|
Debt/Equity | | | 0.11 | 0.16 | N/A | 0.21 | 0.49 | |
Current Ratio | | | 2.00 | 2.31 | N/A | 1.47 | 1.41 | |
Return On Assets (ROA) | | | -22.77% | 1.52% | N/A | 1.53% | -4.43% | |
Return On Equity (ROE) | | | -44.03% | 2.62% | N/A | 3.86% | -12.09% | |
Return On Invested Capital (ROIC) | | | N/A | 2.21% | N/A | 2.32% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 2.21% | N/A | 9.53% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 2.85% | N/A | N/A | N/A | |