ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 26.87M | 27.80M | 21.03M | 29.90M | 50.10M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 26.27M | 14.06M | 14.73M | 15.10M | 13.40M | |
Inventories | | | 900.00K | 1.22M | 842.00K | 500.00K | 500.00K | |
Other Current Assets | | | 1.47M | 2.05M | 2.18M | 1.90M | 1.40M | |
Total Current Assets | | | 55.51M | 45.13M | 38.78M | 47.40M | 65.40M | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.70M | 7.10M | 8.88M | 9.70M | 11.20M | |
Goodwill | | | 95.00K | 95.00K | 95.00K | 100.00K | 100.00K | |
Intangibles | | | 478.00K | 522.00K | 695.00K | 900.00K | 1.00M | |
Other Non-Current Assets | | | 647.00K | 623.00K | 416.00K | 500.00K | 800.00K | |
Total Non-Current Assets | | | 7.92M | 8.34M | 10.08M | 11.20M | 13.10M | |
|
TOTAL ASSETS | | | 63.44M | 53.48M | 48.86M | 58.60M | 78.50M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.40M | 2.40M | N/A | N/A | N/A | |
Accrued Expenses | | | 9.72M | 6.50M | 8.13M | 8.50M | 8.70M | |
Accounts Payable | | | 7.43M | 6.16M | 5.74M | 6.50M | 6.40M | |
Other Current Liabilities | | | 1.02M | 1.70M | 1.70M | 1.70M | 1.30M | |
Total Current Liabilities | | | 20.57M | 16.76M | 15.57M | 16.70M | 16.40M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 47.49M | 48.07M | 59.56M | 79.00M | 108.20M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 4.71M | 5.15M | 6.65M | 7.40M | 8.90M | |
Total Non-Current Liabilities | | | 52.20M | 53.23M | 66.21M | 86.50M | 117.10M | |
|
TOTAL LIABILITIES | | | 72.78M | 69.99M | 81.78M | 103.20M | 133.50M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 13.45M | 6.56M | -9.29M | -20.60M | -32.60M | |
Additional Paid In Capital | | | 63.78M | 63.49M | 62.94M | 62.60M | 62.30M | |
Common Shares | | | 94.00K | 94.00K | 94.00K | 100.00K | 100.00K | |
Treasury Stock | | | -86.66M | -86.66M | -86.66M | -86.70M | -84.80M | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 4.09M | 4.09M | 4.08M | 4.10M | 4.10M | |
Tangible Book Value per Share | | | -2.42 | -4.19 | -8.25 | -11.12 | -13.68 | |
Total Shareholders' Equity | | | -9.34M | -16.51M | -32.92M | -44.60M | -55.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 63.44M | 53.48M | 48.86M | 58.60M | 78.50M | |
|
Statistics | |
---|
Debt/Equity | | | -5.08 | -2.91 | -1.81 | -1.77 | -1.97 | |
Current Ratio | | | 2.70 | 2.69 | 2.49 | 2.84 | 3.99 | |
Return On Assets (ROA) | | | 37.32% | 44.93% | 40.15% | 33.45% | 17.32% | |
Return On Invested Capital (ROIC) | | | 60.04% | 71.97% | 70.70% | 59.61% | 34.86% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 160.88% | 296.55% | 191.99% | 208.14% | 180.39% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 166.85% | 318.62% | 205.21% | 227.07% | 198.60% | |