ASSETS | |
---|
Current Assets | |
---|
Cash | | | 10.60M | 10.65M | 8.70M | 12.10M | 1.20M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | 1.18M | |
Marketable Securities | | | 253.00K | 297.00K | 400.00K | 100.00K | 300.00K | |
Receivables | | | 5.92M | 6.46M | 7.40M | 4.00M | 3.90M | |
Other Current Assets | | | 2.41M | 1.52M | 1.90M | 900.00K | 700.00K | |
Total Current Assets | | | 19.19M | 18.93M | 18.40M | 17.10M | 6.10M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.02M | 5.01M | 7.40M | 7.20M | 8.80M | |
Investments And Advances | | | 1.66M | 1.86M | 700.00K | 700.00K | 2.70M | |
Goodwill | | | 97.41M | 97.23M | 96.70M | 16.90M | 17.80M | |
Intangibles | | | 58.22M | 60.85M | 63.70M | 14.10M | 14.30M | |
Other Non-Current Assets | | | 5.59M | 5.49M | 0.00 | 0.00 | 300.00K | |
Total Non-Current Assets | | | 166.90M | 170.44M | 168.40M | 39.00M | 43.80M | |
|
TOTAL ASSETS | | | 186.09M | 189.37M | 186.80M | 56.10M | 49.90M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 72.00K | 100.00K | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 10.63M | 8.13M | 73.00M | 3.20M | 7.20M | |
Accrued Expenses | | | 1.33M | 2.45M | 1.80M | 1.20M | 300.00K | |
Accounts Payable | | | 2.72M | 2.71M | 3.20M | 2.70M | 1.80M | |
Other Current Liabilities | | | 17.83M | 13.71M | 11.10M | 5.10M | 5.20M | |
Total Current Liabilities | | | 32.51M | 27.07M | 89.20M | 12.40M | 14.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 24.28M | 30.89M | 9.90M | 7.60M | 7.50M | |
Deferred Taxes/Income | | | 17.86M | 18.62M | 16.60M | 2.50M | 2.10M | |
Other Non-Current Liabilities | | | 683.00K | 585.00K | 900.00K | 600.00K | 600.00K | |
Total Non-Current Liabilities | | | 42.82M | 50.10M | 27.40M | 10.70M | 10.10M | |
|
TOTAL LIABILITIES | | | 75.33M | 77.16M | 116.60M | 23.10M | 24.70M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -6.51M | -4.93M | -1.70M | 5.00M | 5.60M | |
Additional Paid In Capital | | | 107.24M | 106.85M | 63.10M | 20.90M | 17.90M | |
Minority Interest | | | 1.00K | 1.00K | 0.00 | 0.00 | 0.00 | |
Common Shares | | | 10.02M | 10.02M | 8.70M | 7.50M | 1.40M | |
Treasury Stock | | | -1.00K | -10.00K | 0.00 | 0.00 | 0.00 | |
Other Shareholders' Equity | | | -1.00K | 268.00K | 200.00K | -400.00K | 300.00K | |
Shares Outstanding | | | 10.02M | 10.01M | 8.60M | 7.50M | 7.20M | |
Tangible Book Value per Share | | | -4.48 | -4.58 | -10.49 | 0.25 | -0.96 | |
Total Shareholders' Equity | | | 110.75M | 112.21M | 70.20M | 32.90M | 25.20M | |
|
TOTAL LIABILITIES AND EQUITY | | | 186.09M | 189.37M | 186.80M | 56.10M | 49.90M | |
|
Statistics | |
---|
Debt/Equity | | | 0.22 | 0.28 | 0.14 | 0.23 | 0.30 | |
Current Ratio | | | 0.59 | 0.70 | 0.21 | 1.38 | 0.42 | |
Return On Assets (ROA) | | | -1.58% | -1.76% | -3.55% | -1.55% | -3.15% | |
Return On Equity (ROE) | | | -2.65% | -2.97% | -9.44% | -2.64% | -6.23% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 1.56% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 1.57% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 5.42% | N/A | |