| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 5.08M | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 5.24M | 12.77M | 14.61M | 20.50M | 27.10M | |
| Receivables | | | 7.40M | 7.07M | 7.39M | 8.40M | 8.00M | |
| Other Current Assets | | | 2.69M | 2.44M | 1.80M | 2.00M | 2.40M | |
| Total Current Assets | | | 20.40M | 22.28M | 23.81M | 30.90M | 37.50M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.47M | 2.97M | 4.03M | 4.80M | 5.10M | |
| Goodwill | | | 17.56M | 17.56M | 17.56M | 17.60M | 17.60M | |
| Intangibles | | | N/A | 0.00 | 602.00K | 2.60M | 4.70M | |
| Other Non-Current Assets | | | 714.00K | 397.00K | 1.48M | 1.00M | 1.00M | |
| Total Non-Current Assets | | | 20.74M | 20.92M | 23.67M | 25.90M | 28.30M | |
| |
| TOTAL ASSETS | | | 41.15M | 43.20M | 47.48M | 56.80M | 65.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 75.00K | 397.00K | 210.00K | N/A | 0.00 | |
| Accrued Expenses | | | 4.92M | 6.43M | 6.76M | 8.60M | 9.30M | |
| Accounts Payable | | | 2.64M | 1.35M | 1.53M | 2.00M | 1.40M | |
| Other Current Liabilities | | | 430.00K | 1.09M | 1.21M | 1.40M | 2.00M | |
| Total Current Liabilities | | | 8.06M | 9.27M | 9.72M | 12.10M | 12.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 421.00K | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 678.00K | 579.00K | 249.00K | 200.00K | 200.00K | |
| Other Non-Current Liabilities | | | 460.00K | 721.00K | 1.22M | 400.00K | 1.50M | |
| Total Non-Current Liabilities | | | 1.14M | 1.30M | 1.89M | 600.00K | 1.60M | |
| |
| TOTAL LIABILITIES | | | 9.20M | 10.57M | 11.61M | 12.70M | 14.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -329.10M | -326.18M | -321.23M | -311.30M | -303.10M | |
| Additional Paid In Capital | | | 360.60M | 358.37M | 356.67M | 355.00M | 354.20M | |
| Common Shares | | | 442.00K | 439.00K | 435.00K | 400.00K | 400.00K | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 43.91M | 43.69M | 43.32M | 43.20M | 42.10M | |
| Tangible Book Value per Share | | | 0.33 | 0.35 | 0.41 | 0.55 | 0.69 | |
| Total Shareholders' Equity | | | 31.94M | 32.63M | 35.87M | 44.10M | 51.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 41.15M | 43.20M | 47.48M | 56.80M | 65.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 0.01 | N/A | N/A | |
| Current Ratio | | | 2.53 | 2.40 | 2.45 | 2.55 | 2.95 | |
| Return On Assets (ROA) | | | -11.73% | -11.45% | -20.87% | -14.44% | -6.69% | |
| Return On Equity (ROE) | | | -15.11% | -15.16% | -27.63% | -18.59% | -8.54% | |