ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 16.57M | 13.38M | 13.85M | 18.20M | 84.70M | |
Marketable Securities | | | N/A | N/A | 0.00 | 55.90M | N/A | |
Receivables | | | 32.83M | 38.21M | 37.29M | 22.20M | 24.80M | |
Other Current Assets | | | 2.31M | 2.38M | 3.19M | 2.30M | 5.60M | |
Total Current Assets | | | 51.71M | 53.97M | 54.33M | 98.60M | 115.10M | |
|
Non-Current Assets | |
---|
PPE Net | | | 453.00K | 516.00K | 722.30K | 400.00K | 500.00K | |
Goodwill | | | 70.87M | 70.87M | 78.36M | 22.70M | 14.70M | |
Intangibles | | | 44.51M | 45.52M | 49.40M | 13.00M | 10.60M | |
Other Non-Current Assets | | | 229.00K | 296.00K | 568.10K | 0.00 | 0.00 | |
Total Non-Current Assets | | | 116.06M | 117.20M | 129.04M | 36.10M | 25.90M | |
|
TOTAL ASSETS | | | 167.77M | 171.17M | 183.37M | 134.70M | 141.00M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 3.30M | 2.00M | 2.00M | N/A | N/A | |
Accrued Expenses | | | 9.42M | 8.65M | 7.98M | 2.70M | 3.00M | |
Accounts Payable | | | 3.38M | 2.16M | 2.23M | 1.50M | 600.00K | |
Other Current Liabilities | | | 2.25M | 5.84M | 5.68M | 4.20M | 5.80M | |
Total Current Liabilities | | | 18.35M | 18.65M | 17.88M | 8.40M | 9.40M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 29.19M | 30.82M | 34.23M | 0.00 | 0.00 | |
Deferred Taxes/Income | | | 3.79M | 4.49M | 4.34M | N/A | N/A | |
Other Non-Current Liabilities | | | 171.00K | 209.00K | 371.40K | 100.00K | 200.00K | |
Total Non-Current Liabilities | | | 33.15M | 35.52M | 38.94M | 100.00K | 200.00K | |
|
TOTAL LIABILITIES | | | 51.50M | 54.17M | 56.82M | 8.50M | 9.60M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -86.57M | -84.37M | -64.26M | -46.70M | -35.30M | |
Additional Paid In Capital | | | 202.82M | 201.35M | 190.79M | 172.80M | 166.60M | |
Common Shares | | | 20.00K | 20.00K | 19.90K | 0.00 | 0.00 | |
Treasury Stock | | | -2.00K | -2.00K | -1.70K | 0.00 | N/A | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 18.49M | 18.45M | 18.16M | 17.10M | 17.90M | |
Tangible Book Value per Share | | | 0.05 | 0.03 | -0.07 | 5.29 | 5.93 | |
Total Shareholders' Equity | | | 116.27M | 117.00M | 126.55M | 126.10M | 131.40M | |
|
TOTAL LIABILITIES AND EQUITY | | | 167.77M | 171.17M | 183.37M | 134.70M | 141.00M | |
|
Statistics | |
---|
Debt/Equity | | | 0.25 | 0.26 | 0.27 | N/A | N/A | |
Current Ratio | | | 2.82 | 2.89 | 3.04 | 11.74 | 12.24 | |
Return On Assets (ROA) | | | -9.18% | -11.75% | -9.58% | -8.49% | 0.27% | |
Return On Equity (ROE) | | | -13.25% | -17.19% | -13.88% | -9.07% | 0.29% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 0.22% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 0.61% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 1.32% | |