| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 19.27M | 16.17M | 11.79M | 21.38M | 31.47M | |
| Receivables | | | 12.26M | 12.81M | 24.25M | 27.55M | 25.93M | |
| Inventories | | | 1.28M | 819.00K | 2.06M | 1.13M | 790.00K | |
| Other Current Assets | | | 1.06M | 3.04M | 3.27M | 2.96M | 2.90M | |
| Total Current Assets | | | 33.87M | 32.84M | 41.37M | 53.02M | 61.09M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.68M | 2.24M | 2.38M | 1.73M | 690.00K | |
| Goodwill | | | 8.68M | 7.95M | 7.78M | 18.08M | 10.41M | |
| Intangibles | | | 2.07M | 2.32M | 2.83M | 8.35M | 6.50M | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | 450.00K | 110.00K | |
| Total Non-Current Assets | | | 13.43M | 12.51M | 12.98M | 30.37M | 17.70M | |
| |
| TOTAL ASSETS | | | 47.30M | 45.35M | 54.35M | 83.39M | 78.79M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 396.00K | 328.00K | 232.00K | 270.00K | 240.00K | |
| Accrued Expenses | | | 8.93M | 7.82M | 16.56M | 18.53M | 19.50M | |
| Accounts Payable | | | 3.72M | 2.90M | 3.01M | 3.94M | 630.00K | |
| Other Current Liabilities | | | 6.87M | 7.55M | 4.89M | 3.04M | 1.56M | |
| Total Current Liabilities | | | 19.91M | 18.60M | 24.69M | 25.78M | 21.94M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.11M | 1.75M | 1.72M | 970.00K | 220.00K | |
| Deferred Taxes/Income | | | 422.00K | 383.00K | 669.00K | 740.00K | N/A | |
| Other Non-Current Liabilities | | | 25.00K | 647.00K | 1.98M | 2.42M | 150.00K | |
| Total Non-Current Liabilities | | | 2.55M | 2.78M | 4.37M | 4.12M | 370.00K | |
| |
| TOTAL LIABILITIES | | | 22.47M | 21.38M | 29.05M | 29.90M | 22.31M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -46.84M | -47.12M | -45.25M | -15.67M | -10.17M | |
| Additional Paid In Capital | | | 5.06M | 5.05M | 4.89M | 4.28M | 2.40M | |
| Common Shares | | | 66.40M | 66.10M | 65.81M | 65.25M | 64.07M | |
| Other Shareholders' Equity | | | 208.00K | -61.00K | -153.00K | -380.00K | 180.00K | |
| Shares Outstanding | | | 158.00M | 156.69M | 153.79M | 152.04M | 150.29M | |
| Tangible Book Value per Share | | | 0.09 | 0.09 | 0.10 | 0.18 | 0.26 | |
| Total Shareholders' Equity | | | 24.84M | 23.98M | 25.30M | 53.48M | 56.48M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 47.30M | 45.35M | 54.35M | 83.39M | 78.79M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.08 | 0.07 | 0.07 | 0.02 | 0.00 | |
| Current Ratio | | | 1.70 | 1.77 | 1.68 | 2.06 | 2.78 | |
| Return On Assets (ROA) | | | 4.97% | -4.11% | -54.42% | -6.61% | -3.11% | |
| Return On Equity (ROE) | | | 9.46% | -7.77% | -116.91% | -10.30% | -4.34% | |
| Return On Invested Capital (ROIC) | | | 3.49% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 11.77% | N/A | N/A | N/A | N/A | |