ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 10.81M | 7.18M | 5.00K | 60.00K | 710.00K | |
Receivables | | | 19.71M | 26.31M | 266.00K | 110.00K | 4.22M | |
Inventories | | | N/A | N/A | N/A | N/A | 1.21M | |
Other Current Assets | | | 1.27M | 1.52M | 75.00K | 9.00M | 1.42M | |
Total Current Assets | | | 31.80M | 35.00M | 346.00K | 9.17M | 7.56M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.29M | 1.29M | N/A | N/A | 5.78M | |
Investments And Advances | | | N/A | 0.00 | 286.00K | 320.00K | N/A | |
Goodwill | | | 11.71M | 11.71M | N/A | N/A | N/A | |
Intangibles | | | 33.22M | 34.43M | 17.85M | 19.30M | 270.00K | |
Other Non-Current Assets | | | N/A | N/A | 9.00K | 9.00M | 1.56M | |
Total Non-Current Assets | | | 46.22M | 47.44M | 18.14M | 37.59M | 7.61M | |
|
TOTAL ASSETS | | | 78.02M | 82.44M | 18.49M | 46.76M | 15.17M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 4.72M | 1.38M | 0.00 | 0.00 | 1.29M | |
Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 270.00K | 260.00K | |
Accrued Expenses | | | 2.18M | 2.20M | 3.53M | 1.00M | 12.00M | |
Accounts Payable | | | 2.90M | 3.23M | 2.27M | 2.28M | 5.27M | |
Other Current Liabilities | | | 28.39M | 34.13M | 102.00K | 20.39M | 560.00K | |
Total Current Liabilities | | | 38.20M | 40.94M | 5.91M | 23.94M | 19.37M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 9.42M | 11.57M | 707.00K | 0.00 | 1.32M | |
Deferred Taxes/Income | | | 1.04M | 1.04M | 639.00K | 0.00 | N/A | |
Other Non-Current Liabilities | | | 174.00K | 221.00K | 34.00K | 6.00M | 3.15M | |
Total Non-Current Liabilities | | | 14.13M | 16.76M | 1.38M | 6.00M | 4.47M | |
|
TOTAL LIABILITIES | | | 52.33M | 57.69M | 7.29M | 29.94M | 23.84M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -59.74M | -56.88M | -50.63M | -42.82M | -53.80M | |
Additional Paid In Capital | | | 62.38M | 62.21M | 47.32M | 45.75M | 45.74M | |
Minority Interest | | | 3.50M | 3.92M | N/A | N/A | N/A | |
Common Shares | | | 21.73M | 21.73M | 14.51M | 14.51M | 0.00 | |
Other Shareholders' Equity | | | 1.32M | -2.32M | 0.00 | -620.00K | -620.00K | |
Shares Outstanding | | | 16.08M | 15.42M | 4.96M | 2.83M | 2.83M | |
Tangible Book Value per Share | | | -2.55 | -2.80 | -4.27 | -6.00 | -3.16 | |
Total Shareholders' Equity | | | 25.69M | 24.74M | 11.20M | 16.82M | -8.68M | |
|
TOTAL LIABILITIES AND EQUITY | | | 78.02M | 82.44M | 18.49M | 46.76M | 15.17M | |
|
Statistics | |
---|
Debt/Equity | | | 0.55 | 0.52 | 0.06 | N/A | -0.30 | |
Current Ratio | | | 0.83 | 0.85 | 0.06 | 0.38 | 0.39 | |
Return On Assets (ROA) | | | -8.92% | -7.58% | -42.26% | 23.52% | -111.40% | |
Return On Equity (ROE) | | | -27.10% | -25.24% | -69.74% | 65.40% | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |