ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.87M | 9.34M | 20.90M | 20.00M | 14.50M | |
Receivables | | | 20.70M | 21.74M | 16.20M | 9.40M | 10.00M | |
Inventories | | | 418.00K | 503.00K | 400.00K | 500.00K | 400.00K | |
Other Current Assets | | | 4.69M | 3.97M | 7.30M | 1.10M | 1.20M | |
Total Current Assets | | | 29.68M | 35.56M | 44.80M | 31.00M | 26.10M | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.78M | 12.34M | 12.70M | 6.40M | 1.80M | |
Goodwill | | | 61.19M | 61.19M | 49.30M | 12.60M | 12.60M | |
Intangibles | | | 29.76M | 30.78M | 30.00M | 6.00M | 6.60M | |
Other Non-Current Assets | | | 787.00K | 981.00K | 1.20M | 400.00K | 500.00K | |
Total Non-Current Assets | | | 101.51M | 105.29M | 93.20M | 25.40M | 21.50M | |
|
TOTAL ASSETS | | | 131.20M | 140.85M | 138.00M | 56.40M | 47.60M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 552.00K | 344.00K | 400.00K | 300.00K | 300.00K | |
Accrued Expenses | | | 11.84M | 13.30M | 15.80M | 5.60M | 3.30M | |
Accounts Payable | | | 4.57M | 5.95M | 6.50M | 3.50M | 2.40M | |
Other Current Liabilities | | | 7.59M | 9.96M | 6.30M | 1.80M | 2.10M | |
Total Current Liabilities | | | 24.55M | 29.56M | 29.00M | 11.20M | 8.20M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 14.00K | 8.02M | 0.00 | 100.00K | 200.00K | |
Deferred Taxes/Income | | | 511.00K | 449.00K | 1.10M | 200.00K | 200.00K | |
Other Non-Current Liabilities | | | 3.30M | 4.89M | 6.60M | 2.10M | 200.00K | |
Total Non-Current Liabilities | | | 3.82M | 13.36M | 7.80M | 2.40M | 600.00K | |
|
TOTAL LIABILITIES | | | 28.37M | 42.92M | 36.80M | 13.60M | 8.80M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -26.12M | -31.05M | -33.90M | -25.10M | -24.20M | |
Additional Paid In Capital | | | 133.12M | 131.38M | 136.80M | 69.40M | 65.10M | |
Common Shares | | | 22.00K | 21.00K | 0.00 | 0.00 | 0.00 | |
Treasury Stock | | | -662.00K | -662.00K | -700.00K | -700.00K | -700.00K | |
Other Shareholders' Equity | | | -3.54M | -1.75M | -1.00M | -800.00K | -1.40M | |
Shares Outstanding | | | 15.21M | 14.92M | 13.40M | 12.20M | 11.80M | |
Tangible Book Value per Share | | | 0.78 | 0.40 | 1.63 | 1.98 | 1.67 | |
Total Shareholders' Equity | | | 102.82M | 97.93M | 101.20M | 42.80M | 38.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 131.20M | 140.85M | 138.00M | 56.40M | 47.60M | |
|
Statistics | |
---|
Debt/Equity | | | 0.00 | 0.08 | N/A | 0.00 | 0.01 | |
Current Ratio | | | 1.21 | 1.20 | 1.54 | 2.77 | 3.18 | |
Return On Assets (ROA) | | | -5.22% | -7.96% | -16.45% | -12.94% | -14.71% | |
Return On Equity (ROE) | | | -6.66% | -11.45% | -22.43% | -17.06% | -17.99% | |
Return On Invested Capital (ROIC) | | | 4.01% | 2.14% | N/A | 0.35% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.01% | 2.14% | N/A | 0.35% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 27.24% | 12.34% | N/A | 0.59% | N/A | |