| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 6.58M | 10.22M | 19.64M | 18.40M | 29.60M | |
| Receivables | | | 14.93M | 16.87M | 25.50M | 29.20M | 19.80M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 3.20M | 3.03M | 2.67M | 2.50M | 3.80M | |
| Total Current Assets | | | 24.71M | 30.11M | 47.81M | 50.10M | 53.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 417.00K | 571.00K | 963.00K | 1.20M | 900.00K | |
| Goodwill | | | 32.27M | 32.27M | 32.27M | 32.30M | 32.30M | |
| Intangibles | | | N/A | N/A | 0.00 | 400.00K | 1.80M | |
| Other Non-Current Assets | | | 9.12M | 6.80M | 2.55M | 2.30M | 1.60M | |
| Total Non-Current Assets | | | 42.45M | 40.03M | 36.51M | 36.50M | 39.50M | |
| |
| TOTAL ASSETS | | | 67.16M | 70.14M | 84.31M | 86.60M | 92.70M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 108.58M | 102.70M | N/A | N/A | N/A | |
| Accrued Expenses | | | 17.25M | 14.23M | 11.92M | 11.60M | 12.90M | |
| Accounts Payable | | | 1.56M | 1.94M | 2.26M | 3.10M | 2.10M | |
| Other Current Liabilities | | | 5.82M | 6.05M | 5.85M | 6.40M | 11.70M | |
| Total Current Liabilities | | | 133.21M | 124.92M | 20.03M | 21.10M | 26.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 101.35M | 87.70M | 87.00M | |
| Deferred Taxes/Income | | | 101.00K | 126.00K | 185.00K | 400.00K | 700.00K | |
| Other Non-Current Liabilities | | | 1.47M | 1.83M | 2.04M | 3.40M | 13.30M | |
| Total Non-Current Liabilities | | | 1.57M | 1.96M | 103.57M | 91.60M | 101.00M | |
| |
| TOTAL LIABILITIES | | | 134.78M | 126.88M | 123.60M | 112.70M | 127.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -360.99M | -348.56M | -328.88M | -316.60M | -317.30M | |
| Additional Paid In Capital | | | 15.22M | 15.31M | 15.12M | 15.90M | 14.20M | |
| Common Shares | | | 270.76M | 270.75M | 270.61M | 270.60M | 270.60M | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | 7.40M | 5.76M | 3.87M | 4.00M | -2.50M | |
| Shares Outstanding | | | 6.23M | 6.21M | 6.18M | 6.20M | 6.20M | |
| Tangible Book Value per Share | | | -16.04 | -14.33 | -11.58 | -9.48 | -11.16 | |
| Total Shareholders' Equity | | | -67.61M | -56.74M | -39.29M | -26.10M | -35.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 67.16M | 70.14M | 84.31M | 86.60M | 92.70M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | -2.58 | -3.36 | -2.48 | |
| Current Ratio | | | 0.19 | 0.24 | 2.39 | 2.37 | 1.99 | |
| Return On Assets (ROA) | | | -25.49% | -28.05% | -14.53% | 0.81% | 19.96% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 12.75% | 16.36% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 17.73% | 29.67% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 58.00% | 469.57% | |