ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 1.75M | 3.09M | 6.08M | 9.90M | |
Cash Equivalents | | | 2.04M | 2.00K | 2.00K | 13.00K | 5.00K | |
Marketable Securities | | | 561.00K | 1.67M | N/A | N/A | N/A | |
Receivables | | | 5.50M | 3.88M | 11.51M | 27.01M | 33.43M | |
Other Current Assets | | | 215.00K | 51.00K | 51.00K | 93.00K | 226.00K | |
Total Current Assets | | | 8.33M | 7.35M | 14.64M | 33.19M | 43.56M | |
|
Non-Current Assets | |
---|
PPE Net | | | 177.00K | 415.00K | 1.05M | 1.23M | 1.22M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | 0.00 | |
Intangibles | | | 21.55M | 22.37M | 22.56M | 59.82M | 44.79M | |
Other Non-Current Assets | | | 8.22M | 8.22M | 10.20M | 11.82M | 13.04M | |
Total Non-Current Assets | | | 30.34M | 31.39M | 33.83M | 73.45M | 59.09M | |
|
TOTAL ASSETS | | | 38.67M | 38.75M | 48.48M | 106.64M | 102.65M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 4.15M | 5.86M | 1.98M | 2.19M | |
Current Portion Of LT Debt. | | | 3.67M | 2.46M | 1.91M | 5.67M | 3.15M | |
Accrued Expenses | | | N/A | 520.00K | 821.00K | 851.00K | 1.01M | |
Accounts Payable | | | 3.98M | 3.25M | 6.54M | 4.23M | 8.85M | |
Other Current Liabilities | | | 1.48M | 1.59M | 3.77M | 4.44M | 8.48M | |
Total Current Liabilities | | | 9.13M | 11.97M | 18.89M | 17.18M | 23.68M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.83M | 4.40M | 8.36M | 7.71M | 8.79M | |
Deferred Taxes/Income | | | 1.90M | 2.56M | 1.36M | 79.00K | 186.00K | |
Other Non-Current Liabilities | | | 741.00K | 741.00K | 5.89M | 599.00K | 653.00K | |
Total Non-Current Liabilities | | | 8.55M | 7.83M | 15.49M | 8.92M | 10.33M | |
|
TOTAL LIABILITIES | | | 17.67M | 19.80M | 34.39M | 26.10M | 34.01M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -1.70M | -2.31M | -49.14M | 21.05M | 15.15M | |
Additional Paid In Capital | | | N/A | 0.00 | 37.37M | 36.92M | 33.53M | |
Minority Interest | | | 83.00K | 120.00K | -112.00K | 536.00K | 700.00K | |
Common Shares | | | 22.69M | 21.26M | 25.87M | 22.57M | 19.96M | |
Shares Outstanding | | | 70.37M | 60.54M | 52.43M | 45.13M | 39.91M | |
Tangible Book Value per Share | | | -0.01 | -0.06 | -0.16 | 0.46 | 0.60 | |
Total Shareholders' Equity | | | 20.99M | 18.95M | 14.09M | 80.54M | 68.64M | |
|
TOTAL LIABILITIES AND EQUITY | | | 38.67M | 38.75M | 48.48M | 106.64M | 102.65M | |
|
Statistics | |
---|
Debt/Equity | | | 0.28 | 0.45 | 1.01 | 0.12 | 0.16 | |
Current Ratio | | | 0.91 | 0.61 | 0.78 | 1.93 | 1.84 | |
Return On Assets (ROA) | | | 6.75% | 2.17% | -142.96% | 5.14% | 4.26% | |
Return On Equity (ROE) | | | 12.44% | 4.44% | -491.85% | 6.81% | 6.36% | |
Return On Invested Capital (ROIC) | | | 1.00% | N/A | 5.49% | 4.08% | 5.68% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.09% | N/A | 5.50% | 4.08% | 5.68% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 5.47% | N/A | 15.12% | 11.80% | 12.68% | |