ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 35.11M | 22.20M | 18.40M | 24.70M | 12.70M | |
Marketable Securities | | | N/A | N/A | 0.00 | 4.20M | 600.00K | |
Receivables | | | 39.56M | 48.90M | 54.10M | 44.70M | 25.90M | |
Other Current Assets | | | 3.37M | 1.80M | 4.20M | 2.50M | 1.30M | |
Total Current Assets | | | 78.04M | 72.90M | 76.80M | 76.10M | 40.50M | |
|
Non-Current Assets | |
---|
PPE Net | | | 24.41M | 20.90M | 20.60M | 600.00K | 500.00K | |
Investments And Advances | | | 612.80K | 500.00K | 600.00K | 1.00M | 700.00K | |
Goodwill | | | N/A | 0.00 | 2.40M | 2.40M | 2.10M | |
Intangibles | | | 689.80K | 700.00K | 1.00M | 1.10M | 1.10M | |
Other Non-Current Assets | | | 1.73M | 300.00K | 600.00K | 1.50M | 400.00K | |
Total Non-Current Assets | | | 27.87M | 22.40M | 25.10M | 6.60M | 4.90M | |
|
TOTAL ASSETS | | | 105.90M | 95.30M | 101.90M | 82.70M | 45.40M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 15.70M | 10.60M | 0.00 | 0.00 | 2.20M | |
Current Portion Of LT Debt. | | | N/A | N/A | 14.50M | 7.50M | N/A | |
Accrued Expenses | | | 14.84M | 11.60M | 12.60M | 12.70M | 11.50M | |
Accounts Payable | | | 950.80K | 700.00K | 400.00K | 700.00K | 500.00K | |
Other Current Liabilities | | | 3.05M | 3.40M | 2.90M | 2.00M | 2.50M | |
Total Current Liabilities | | | 34.54M | 26.30M | 30.40M | 23.00M | 16.70M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | 111.10K | 200.00K | 200.00K | 200.00K | N/A | |
Other Non-Current Liabilities | | | 5.65M | 3.30M | 3.50M | 1.80M | N/A | |
Total Non-Current Liabilities | | | 7.22M | 4.40M | 4.90M | 3.00M | 1.30M | |
|
TOTAL LIABILITIES | | | 41.76M | 30.70M | 35.30M | 26.00M | 18.00M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 6.34M | 10.40M | 11.40M | 6.90M | 100.00K | |
Additional Paid In Capital | | | 60.91M | 58.20M | 55.70M | 48.50M | 28.60M | |
Minority Interest | | | 1.45M | 900.00K | 1.20M | 1.00M | 1.30M | |
Common Shares | | | 2.60K | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Shareholders' Equity | | | -3.12M | -4.00M | -600.00K | 1.20M | -1.40M | |
Shares Outstanding | | | 25.62M | 23.70M | 22.40M | 20.30M | 15.90M | |
Tangible Book Value per Share | | | 2.48 | 2.70 | 2.82 | 2.62 | 1.52 | |
Total Shareholders' Equity | | | 64.14M | 64.60M | 66.60M | 56.70M | 27.30M | |
|
TOTAL LIABILITIES AND EQUITY | | | 105.90M | 95.30M | 101.90M | 82.70M | 45.40M | |
|
Statistics | |
---|
Current Ratio | | | 2.26 | 2.77 | 2.53 | 3.31 | 2.43 | |
Return On Assets (ROA) | | | -2.41% | 0.21% | 4.42% | 8.22% | 6.39% | |
Return On Equity (ROE) | | | -3.99% | 0.31% | 6.76% | 11.99% | 10.62% | |
Return On Invested Capital (ROIC) | | | 0.18% | 2.48% | 8.18% | 11.12% | 8.18% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 0.29% | 3.44% | 11.01% | 21.55% | 14.36% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 0.30% | 3.48% | 11.76% | 24.31% | 17.56% | |