ASSETS | |
---|
Current Assets | |
---|
Cash | | | 5.83M | 4.30M | 7.64M | 2.59M | 2.00M | |
Receivables | | | 19.29M | 23.77M | 17.09M | 12.30M | 16.44M | |
Inventories | | | 1.19M | 2.13M | 4.42M | 2.11M | 884.00K | |
Other Current Assets | | | 4.76M | 4.46M | 3.13M | 2.33M | 1.81M | |
Total Current Assets | | | 31.07M | 34.66M | 32.27M | 19.33M | 21.14M | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.10M | 6.37M | 4.50M | 1.16M | 1.33M | |
Goodwill | | | 22.20M | 22.08M | 10.50M | 8.13M | 8.13M | |
Intangibles | | | 7.32M | 7.82M | 4.53M | 3.56M | 4.66M | |
Other Non-Current Assets | | | 5.39M | 5.02M | 3.76M | 3.54M | 4.09M | |
Total Non-Current Assets | | | 41.01M | 41.28M | 23.29M | 16.40M | 18.22M | |
|
TOTAL ASSETS | | | 72.08M | 75.94M | 55.56M | 35.73M | 39.35M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 1.21M | |
Current Portion Of LT Debt. | | | 6.55M | 6.37M | 3.00K | 3.00K | 0.00 | |
Accrued Expenses | | | 6.50M | 7.44M | 5.89M | 3.48M | 3.07M | |
Accounts Payable | | | 14.57M | 16.86M | 19.75M | 10.27M | 12.85M | |
Other Current Liabilities | | | 9.22M | 8.07M | 6.02M | 4.60M | 4.65M | |
Total Current Liabilities | | | 36.84M | 38.74M | 31.66M | 18.35M | 21.78M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.08M | 9.26M | 143.00K | 146.00K | 1.36M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 8.17M | 8.41M | 7.17M | 2.97M | 4.35M | |
Total Non-Current Liabilities | | | 16.25M | 17.66M | 7.31M | 3.12M | 5.71M | |
|
TOTAL LIABILITIES | | | 53.09M | 56.40M | 38.98M | 21.47M | 27.49M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -20.20M | -19.37M | -21.85M | -24.96M | -26.38M | |
Additional Paid In Capital | | | 39.18M | 38.90M | 38.43M | 39.22M | 38.23M | |
Common Shares | | | 8.00K | 8.00K | 7.00K | 7.00K | 14.00K | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 7.68M | 7.68M | 7.42M | 7.01M | 6.94M | |
Tangible Book Value per Share | | | -1.37 | -1.35 | 0.21 | 0.37 | -0.13 | |
Total Shareholders' Equity | | | 18.99M | 19.54M | 16.58M | 14.26M | 11.86M | |
|
TOTAL LIABILITIES AND EQUITY | | | 72.08M | 75.94M | 55.56M | 35.73M | 39.35M | |
|
Statistics | |
---|
Debt/Equity | | | 0.43 | 0.47 | 0.01 | 0.01 | 0.22 | |
Current Ratio | | | 0.84 | 0.89 | 1.02 | 1.05 | 0.97 | |
Return On Assets (ROA) | | | 1.09% | 3.27% | 5.60% | 3.96% | 7.27% | |
Return On Equity (ROE) | | | 4.15% | 12.73% | 18.76% | 9.92% | 24.11% | |
Return On Invested Capital (ROIC) | | | 5.33% | 8.97% | 13.01% | 1.60% | 14.99% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.33% | 8.97% | 13.01% | 1.60% | 14.99% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 32.85% | 45.68% | 35.08% | 4.89% | 46.99% | |