| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 5.74M | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | 2.73M | 2.17M | 1.70M | |
| Marketable Securities | | | 125.90K | 179.80K | 169.30K | 155.60K | 44.20K | |
| Receivables | | | 20.60M | 23.16M | 16.20M | 13.55M | 8.73M | |
| Inventories | | | 37.50K | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 260.70K | 0.00 | N/A | 0.00 | 0.00 | |
| Total Current Assets | | | 21.77M | 29.08M | 19.11M | 15.88M | 10.48M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.22M | 2.36M | 2.65M | 1.81M | 422.10K | |
| Investments And Advances | | | 164.80K | 173.10K | 140.90K | 170.40K | 244.40K | |
| Intangibles | | | 12.40M | 11.80M | 11.85M | 7.61M | 5.09M | |
| Other Non-Current Assets | | | 426.30K | 1.80M | 4.90M | 1.56M | 1.09M | |
| Total Non-Current Assets | | | 17.74M | 20.63M | 26.61M | 16.37M | 7.88M | |
| |
| TOTAL ASSETS | | | 39.51M | 49.71M | 45.71M | 32.25M | 18.36M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 8.33M | 9.26M | 8.70M | 4.01M | 1.18M | |
| Accrued Expenses | | | 654.60K | 735.60K | 1.14M | 344.70K | 562.90K | |
| Accounts Payable | | | 4.93M | 6.29M | 3.78M | 574.30K | 415.20K | |
| Other Current Liabilities | | | 7.63M | 10.75M | 8.79M | 7.83M | 2.34M | |
| Total Current Liabilities | | | 21.54M | 27.03M | 22.40M | 12.75M | 4.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 764.30K | 920.40K | 3.02M | 3.83M | 5.04M | |
| Deferred Taxes/Income | | | 566.10K | 694.70K | 210.00K | 64.10K | 42.50K | |
| Other Non-Current Liabilities | | | 36.90K | 1.87M | 36.90K | 393.90K | 66.70K | |
| Total Non-Current Liabilities | | | 1.37M | 3.49M | 3.27M | 4.28M | 5.15M | |
| |
| TOTAL LIABILITIES | | | 22.91M | 30.52M | 25.67M | 17.04M | 9.65M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -19.33M | -14.33M | -5.10M | -772.50K | -1.54M | |
| Additional Paid In Capital | | | 33.71M | 31.05M | 24.23M | 15.56M | 10.07M | |
| Common Shares | | | 1.06M | 1.02M | 851.60K | 697.30K | 605.40K | |
| Treasury Stock | | | -351.10K | -341.70K | -394.00K | -454.10K | -556.50K | |
| Other Shareholders' Equity | | | 1.50M | 1.80M | 452.50K | 181.70K | 124.20K | |
| Shares Outstanding | | | 26.48M | 25.21M | 21.13M | 17.28M | 15.01M | |
| Tangible Book Value per Share | | | 0.16 | 0.29 | 0.39 | 0.44 | 0.24 | |
| Total Shareholders' Equity | | | 16.60M | 19.19M | 20.04M | 15.21M | 8.71M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 39.51M | 49.71M | 45.71M | 32.25M | 18.36M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.05 | 0.05 | 0.15 | 0.25 | 0.58 | |
| Current Ratio | | | 1.01 | 1.08 | 0.85 | 1.24 | 2.33 | |
| Return On Assets (ROA) | | | -19.89% | -17.87% | -9.43% | 3.43% | -3.02% | |
| Return On Equity (ROE) | | | -47.34% | -46.29% | -21.50% | 7.27% | -6.36% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 6.59% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 7.48% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 13.44% | N/A | |