| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | 2.00K | |
| Cash Equivalents | | | N/A | N/A | 2.87M | 5.35M | 1.00K | |
| Marketable Securities | | | N/A | N/A | 0.00 | 186.00K | 8.77M | |
| Receivables | | | 2.78M | 4.03M | 4.00M | 9.50M | 8.62M | |
| Inventories | | | 0.00 | 20.00K | 0.00 | 40.00K | 353.00K | |
| Other Current Assets | | | N/A | 0.00 | 6.65M | 0.00 | 1.00K | |
| Total Current Assets | | | 4.65M | 4.87M | 13.52M | 15.07M | 17.75M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.17M | 1.91M | 2.12M | 3.33M | 4.94M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 21.78M | 22.00M | 21.78M | 21.78M | 30.78M | |
| Intangibles | | | 3.75M | 4.14M | 6.29M | 8.82M | 23.67M | |
| Other Non-Current Assets | | | -1.00K | N/A | 0.00 | 592.00K | 4.99M | |
| Total Non-Current Assets | | | 26.70M | 28.13M | 30.19M | 45.39M | 77.99M | |
| |
| TOTAL ASSETS | | | 31.35M | 33.00M | 43.72M | 60.46M | 95.75M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 161.00K | 270.00K | 257.00K | 863.00K | 3.67M | |
| Accrued Expenses | | | N/A | 90.00K | 275.00K | 1.02M | 1.93M | |
| Accounts Payable | | | 1.61M | 1.88M | 4.42M | 4.33M | 1.52M | |
| Other Current Liabilities | | | 299.00K | 290.00K | 4.10M | 1.14M | 3.46M | |
| Total Current Liabilities | | | 2.07M | 2.53M | 9.06M | 6.33M | 10.58M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.27M | 1.79M | 1.92M | 5.80M | 9.03M | |
| Deferred Taxes/Income | | | 196.00K | 200.00K | 557.00K | 2.50M | 3.14M | |
| Other Non-Current Liabilities | | | 85.00K | 80.00K | 206.00K | 218.00K | 214.00K | |
| Total Non-Current Liabilities | | | 1.55M | 2.07M | 2.68M | 8.52M | 12.38M | |
| |
| TOTAL LIABILITIES | | | 3.63M | 4.60M | 11.73M | 14.85M | 22.97M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -58.61M | 30.00M | 33.77M | 50.57M | 59.39M | |
| Additional Paid In Capital | | | 86.63M | N/A | N/A | N/A | N/A | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 21.68M | 20.00M | 20.19M | 17.02M | 13.39M | |
| Other Shareholders' Equity | | | -21.97M | -22.00M | -21.98M | -21.98M | N/A | |
| Shares Outstanding | | | 21.68M | 20.00M | 20.19M | 17.02M | 13.39M | |
| Tangible Book Value per Share | | | 0.10 | 0.09 | 0.19 | 0.88 | 1.37 | |
| Total Shareholders' Equity | | | 27.73M | 28.00M | 31.98M | 45.61M | 72.78M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 31.35M | 33.00M | 43.72M | 60.46M | 95.75M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.05 | 0.06 | 0.06 | 0.13 | 0.12 | |
| Current Ratio | | | 2.24 | 1.92 | 1.49 | 2.38 | 1.68 | |
| Return On Assets (ROA) | | | -6.26% | -11.32% | -47.39% | -24.34% | -14.49% | |
| Return On Equity (ROE) | | | -7.08% | -13.35% | -64.78% | -32.26% | -19.07% | |
| 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 | |