ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 7.78M | 7.25M | 23.40M | 17.30M | 16.00M | |
Receivables | | | 27.61M | 28.80M | 30.40M | 32.10M | 32.40M | |
Other Current Assets | | | 2.94M | 3.73M | 3.80M | 5.30M | 6.10M | |
Total Current Assets | | | 38.33M | 39.78M | 57.50M | 54.70M | 54.50M | |
|
Non-Current Assets | |
---|
PPE Net | | | 14.88M | 10.26M | 13.00M | 18.90M | 22.50M | |
Goodwill | | | 47.37M | 47.37M | 47.40M | 47.40M | 47.40M | |
Intangibles | | | N/A | N/A | N/A | 0.00 | 700.00K | |
Other Non-Current Assets | | | 1.26M | 1.62M | 1.00M | 1.00M | 1.10M | |
Total Non-Current Assets | | | 63.51M | 59.25M | 61.30M | 67.30M | 71.70M | |
|
TOTAL ASSETS | | | 101.84M | 99.03M | 118.80M | 122.00M | 126.20M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 0.00 | 1.00M | 500.00K | 60.00M | |
Accrued Expenses | | | 8.01M | 8.17M | 8.20M | 10.30M | 11.10M | |
Accounts Payable | | | 719.00K | 727.00K | 1.30M | 1.10M | 400.00K | |
Other Current Liabilities | | | 5.64M | 3.48M | 3.80M | 5.60M | 5.70M | |
Total Current Liabilities | | | 14.37M | 12.38M | 14.20M | 17.50M | 77.20M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.00M | 5.00M | 18.20M | 19.10M | 0.00 | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 4.24M | 943.00K | 2.00M | 3.00M | 7.00M | |
Total Non-Current Liabilities | | | 12.24M | 5.94M | 20.10M | 22.10M | 7.00M | |
|
TOTAL LIABILITIES | | | 26.61M | 18.32M | 34.30M | 39.60M | 84.20M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -74.70M | -65.30M | -57.80M | -51.20M | -41.00M | |
Additional Paid In Capital | | | 149.93M | 146.00M | 142.30M | 133.70M | 82.90M | |
Common Shares | | | 8.00K | 8.00K | 0.00 | 0.00 | 0.00 | |
Shares Outstanding | | | 76.92M | 76.92M | 75.50M | 69.30M | 54.80M | |
Tangible Book Value per Share | | | 0.36 | 0.43 | 0.49 | 0.51 | -0.11 | |
Total Shareholders' Equity | | | 75.24M | 80.71M | 84.50M | 82.40M | 42.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 101.84M | 99.03M | 118.80M | 122.00M | 126.20M | |
|
Statistics | |
---|
Debt/Equity | | | 0.11 | 0.06 | 0.22 | 0.23 | N/A | |
Current Ratio | | | 2.67 | 3.21 | 4.05 | 3.13 | 0.71 | |
Return On Assets (ROA) | | | -7.99% | -7.59% | -5.47% | -8.44% | -11.09% | |
Return On Equity (ROE) | | | -10.82% | -9.32% | -7.69% | -12.50% | -33.33% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 1.13% | 20.96% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 1.36% | 31.12% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 2.98% | N/A | |