| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | 1.87M | |
| Cash Equivalents | | | 445.00K | N/A | N/A | N/A | N/A | |
| Receivables | | | 3.50M | 2.51M | 2.56M | N/A | 1.93M | |
| Inventories | | | 79.00K | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 456.00K | 450.00K | 240.00K | N/A | 970.00K | |
| Total Current Assets | | | 4.49M | 3.23M | 3.40M | N/A | 4.77M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 9.80M | 10.00M | 11.00M | N/A | 11.93M | |
| Intangibles | | | 235.00K | 280.00K | 420.00K | N/A | 460.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 10.03M | 10.77M | 11.60M | N/A | 12.39M | |
| |
| TOTAL ASSETS | | | 14.52M | 14.00M | 15.00M | N/A | 17.16M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.13M | 1.49M | 1.88M | N/A | 0.00 | |
| Current Portion Of LT Debt. | | | 1.97M | 1.64M | 1.39M | N/A | 1.41M | |
| Accounts Payable | | | 2.31M | N/A | N/A | N/A | 2.83M | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 5.41M | 5.17M | 6.35M | N/A | 4.24M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.15M | 7.09M | 8.47M | N/A | 7.93M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Non-Current Liabilities | | | -1.00K | 0.00 | 50.00K | N/A | N/A | |
| Total Non-Current Liabilities | | | 7.14M | 6.83M | 8.65M | N/A | 7.93M | |
| |
| TOTAL LIABILITIES | | | 12.55M | 12.00M | 15.00M | N/A | 12.17M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -70.00M | -70.00M | -72.00M | N/A | -66.16M | |
| Additional Paid In Capital | | | 3.57M | 3.49M | 3.44M | N/A | 2.52M | |
| Common Shares | | | 68.68M | 69.00M | 68.00M | N/A | 68.47M | |
| Other Shareholders' Equity | | | -282.00K | -470.00K | 30.00K | N/A | 160.00K | |
| Shares Outstanding | | | 29.32M | 29.00M | 28.00M | N/A | 27.65M | |
| Tangible Book Value per Share | | | 0.06 | 0.04 | -0.00 | N/A | 0.16 | |
| Total Shareholders' Equity | | | 1.97M | 1.39M | 400.00K | N/A | 4.99M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 14.52M | 14.00M | 15.00M | N/A | 17.16M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 4.21 | 6.17 | 25.88 | N/A | 1.59 | |
| Current Ratio | | | 0.83 | 0.62 | 0.54 | N/A | 1.13 | |
| Return On Assets (ROA) | | | 12.46% | 9.02% | -12.15% | N/A | -34.73% | |
| Return On Equity (ROE) | | | 91.96% | 90.86% | -455.75% | N/A | -119.44% | |
| Return On Invested Capital (ROIC) | | | 13.61% | 7.10% | 1.36% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 14.23% | 7.10% | 1.36% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 14.58% | 7.29% | 1.42% | N/A | N/A | |