| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 4.95M | 3.36M | 3.51M | 19.22M | 43.26M | |
| Receivables | | | 14.86M | 12.98M | 31.50M | 25.61M | 15.33M | |
| Other Current Assets | | | 984.00K | 995.00K | 1.10M | 889.00K | 4.80M | |
| Total Current Assets | | | 20.80M | 17.34M | 36.11M | 45.72M | 63.38M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.72M | 3.38M | 4.56M | 5.00M | 3.08M | |
| Investments And Advances | | | 0.00 | 3.54M | 3.54M | 3.54M | N/A | |
| Goodwill | | | 23.77M | 23.77M | 23.77M | 18.16M | 7.88M | |
| Intangibles | | | 22.80M | 22.56M | 22.70M | 18.59M | 10.07M | |
| Other Non-Current Assets | | | 257.00K | 242.00K | 234.00K | 194.00K | 106.00K | |
| Total Non-Current Assets | | | 49.55M | 53.49M | 60.46M | 52.78M | 26.19M | |
| |
| TOTAL ASSETS | | | 70.34M | 70.83M | 96.57M | 98.50M | 89.58M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 6.60M | 20.80M | 1.17M | 1.04M | 2.58M | |
| Accrued Expenses | | | 2.20M | 1.66M | 1.44M | 2.46M | 1.33M | |
| Accounts Payable | | | 2.01M | 1.68M | 2.25M | 2.69M | 1.84M | |
| Other Current Liabilities | | | 13.72M | 12.38M | 22.74M | 11.87M | 9.41M | |
| Total Current Liabilities | | | 24.53M | 36.52M | 27.60M | 18.06M | 15.16M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 13.98M | 2.45M | 8.90M | 11.20M | 6.25M | |
| Deferred Taxes/Income | | | 1.40M | 1.53M | 1.79M | 1.47M | 659.00K | |
| Other Non-Current Liabilities | | | 2.19M | 2.31M | 6.65M | 5.97M | 3.11M | |
| Total Non-Current Liabilities | | | 17.58M | 6.30M | 17.34M | 18.64M | 10.01M | |
| |
| TOTAL LIABILITIES | | | 42.11M | 42.81M | 44.94M | 36.70M | 25.18M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -60.75M | -55.40M | -18.22M | -7.35M | -10.16M | |
| Additional Paid In Capital | | | 88.51M | 82.96M | 69.45M | 68.75M | 74.15M | |
| Common Shares | | | 478.00K | 459.00K | 407.00K | 403.00K | 403.00K | |
| Shares Outstanding | | | 47.77M | 45.85M | 40.70M | 40.31M | 40.33M | |
| Tangible Book Value per Share | | | -0.38 | -0.40 | 0.13 | 0.62 | 1.15 | |
| Total Shareholders' Equity | | | 28.24M | 28.02M | 51.63M | 61.81M | 64.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 70.34M | 70.83M | 96.57M | 98.50M | 89.58M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.50 | 0.09 | 0.17 | 0.18 | 0.10 | |
| Current Ratio | | | 0.85 | 0.47 | 1.31 | 2.53 | 4.18 | |
| Return On Assets (ROA) | | | -26.13% | -18.23% | -18.29% | -7.39% | -26.26% | |
| Return On Equity (ROE) | | | -65.10% | -46.10% | -34.22% | -11.77% | -36.53% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |