| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 15.20M | 17.96M | 18.32M | 19.76M | 27.04M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 10.43M | 11.70M | 9.76M | 13.16M | 6.88M | |
| Inventories | | | 2.93M | 4.00M | 4.61M | 9.86M | 8.43M | |
| Other Current Assets | | | 1.38M | 2.79M | 3.03M | 3.08M | 3.34M | |
| Total Current Assets | | | 29.94M | 36.45M | 35.71M | 45.87M | 45.69M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 7.86M | 6.45M | 7.04M | 5.50M | 1.47M | |
| Goodwill | | | 914.00K | 914.00K | 914.00K | 914.00K | 882.00K | |
| Intangibles | | | 15.01M | 17.97M | 22.61M | 30.59M | 23.95M | |
| Other Non-Current Assets | | | 12.17M | 13.79M | 15.50M | 10.05M | 12.47M | |
| Total Non-Current Assets | | | 35.96M | 39.13M | 46.06M | 47.05M | 38.77M | |
| |
| TOTAL ASSETS | | | 65.90M | 75.58M | 81.78M | 92.93M | 84.46M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 5.10M | N/A | N/A | N/A | |
| Accrued Expenses | | | 401.40K | 1.83M | 1.55M | 2.22M | 2.33M | |
| Accounts Payable | | | 13.83M | 13.91M | 14.04M | 10.82M | 9.64M | |
| Other Current Liabilities | | | 10.08M | 10.78M | 12.40M | 15.54M | 7.31M | |
| Total Current Liabilities | | | 24.31M | 31.62M | 27.98M | 28.58M | 19.28M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.24M | 10.18M | 12.78M | 16.20M | 15.00M | |
| Other Non-Current Liabilities | | | 10.55M | 11.24M | 11.75M | 12.17M | 7.58M | |
| Total Non-Current Liabilities | | | 15.47M | 21.11M | 24.19M | 28.08M | 22.37M | |
| |
| TOTAL LIABILITIES | | | 39.78M | 52.73M | 52.17M | 56.66M | 41.65M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -25.39M | -23.97M | -17.49M | -11.21M | -5.64M | |
| Minority Interest | | | -319.20K | -307.50K | -343.60K | -292.10K | -212.30K | |
| Common Shares | | | 51.51M | 46.82M | 47.09M | 47.48M | 48.45M | |
| Shares Outstanding | | | 14.96M | 13.95M | 14.12M | 14.37M | 14.74M | |
| Tangible Book Value per Share | | | 0.68 | 0.28 | 0.43 | 0.33 | 1.22 | |
| Total Shareholders' Equity | | | 26.12M | 22.85M | 29.60M | 36.27M | 42.81M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 65.90M | 75.58M | 81.78M | 92.93M | 84.46M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.20 | 0.45 | 0.43 | 0.45 | 0.35 | |
| Current Ratio | | | 1.23 | 1.15 | 1.28 | 1.60 | 2.37 | |
| Return On Assets (ROA) | | | -5.05% | -8.57% | -7.68% | -5.99% | -4.15% | |
| Return On Equity (ROE) | | | -12.74% | -28.35% | -21.21% | -15.36% | -8.19% | |
| 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 (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |