| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.26M | 5.14M | 3.33M | 12.30M | 9.30M | |
| Receivables | | | 19.29M | 17.12M | 17.00M | 19.20M | 21.70M | |
| Inventories | | | 2.63M | 574.00K | 465.00K | 400.00K | 500.00K | |
| Other Current Assets | | | 3.08M | 1.96M | 2.45M | 2.80M | 4.00M | |
| Total Current Assets | | | 29.26M | 24.80M | 23.24M | 34.70M | 35.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 9.10M | 8.42M | 9.68M | 10.00M | 12.30M | |
| Goodwill | | | 30.41M | 19.19M | 19.19M | 61.20M | 61.20M | |
| Intangibles | | | 21.26M | 18.70M | 25.07M | 29.50M | 30.80M | |
| Other Non-Current Assets | | | 549.00K | 507.00K | 641.00K | 800.00K | 1.00M | |
| Total Non-Current Assets | | | 61.31M | 46.81M | 54.58M | 101.50M | 105.20M | |
| |
| TOTAL ASSETS | | | 90.58M | 71.61M | 77.83M | 136.20M | 140.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 149.00K | 310.00K | 292.00K | 300.00K | 300.00K | |
| Accrued Expenses | | | 8.30M | 8.05M | 10.40M | 11.00M | 13.30M | |
| Accounts Payable | | | 6.69M | 4.57M | 5.80M | 5.70M | 5.90M | |
| Other Current Liabilities | | | 8.06M | 6.65M | 6.81M | 5.40M | 10.00M | |
| Total Current Liabilities | | | 23.20M | 19.58M | 23.30M | 22.40M | 29.60M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.73M | 26.00K | 10.04M | 8.00M | 8.00M | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | 500.00K | 400.00K | |
| Other Non-Current Liabilities | | | 2.84M | 2.23M | 2.77M | 3.50M | 4.90M | |
| Total Non-Current Liabilities | | | 9.57M | 2.26M | 12.81M | 12.10M | 13.30M | |
| |
| TOTAL LIABILITIES | | | 32.77M | 21.84M | 36.11M | 34.50M | 42.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -58.72M | -66.63M | -74.48M | -25.60M | -31.10M | |
| Additional Paid In Capital | | | 121.22M | 121.05M | 120.71M | 131.00M | 131.40M | |
| Common Shares | | | 45.00K | 23.00K | 23.00K | 0.00 | 0.00 | |
| Treasury Stock | | | -662.00K | -662.00K | -662.00K | -700.00K | -700.00K | |
| Other Shareholders' Equity | | | -4.08M | -4.00M | -3.87M | -3.00M | -1.80M | |
| Shares Outstanding | | | 42.40M | 16.26M | 15.88M | 15.20M | 14.90M | |
| Tangible Book Value per Share | | | 0.14 | 0.73 | -0.16 | 0.72 | 0.40 | |
| Total Shareholders' Equity | | | 57.80M | 49.77M | 41.72M | 101.70M | 97.90M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 90.58M | 71.61M | 77.83M | 136.20M | 140.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.12 | 0.00 | 0.24 | 0.08 | 0.08 | |
| Current Ratio | | | 1.26 | 1.27 | 1.00 | 1.55 | 1.20 | |
| Return On Assets (ROA) | | | 2.63% | -6.23% | -82.68% | -7.42% | -7.95% | |
| Return On Equity (ROE) | | | 4.12% | -8.96% | -154.25% | -9.93% | -11.44% | |
| Return On Invested Capital (ROIC) | | | 13.98% | 14.75% | N/A | 3.19% | 2.13% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.98% | 14.75% | N/A | 3.19% | 2.13% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 60.00% | 54.25% | N/A | 15.73% | 12.34% | |