| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 105.10K | 698.20K | 650.00K | 560.00K | 1.40M | |
| Receivables | | | 989.00K | 1.21M | 1.68M | 1.84M | 1.30M | |
| Inventories | | | 200.00K | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 392.80K | 442.80K | 200.00K | 140.00K | 40.00K | |
| Total Current Assets | | | 1.69M | 2.35M | 2.53M | 2.53M | 2.75M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 33.60K | 34.40K | 30.00K | 50.00K | 40.00K | |
| Goodwill | | | 0.00 | 3.50K | 30.00K | 80.00K | 70.00K | |
| Intangibles | | | 2.32M | 2.08M | 1.78M | 1.33M | 650.00K | |
| Other Non-Current Assets | | | 222.40K | 39.50K | 100.00K | 160.00K | 20.00K | |
| Total Non-Current Assets | | | 2.57M | 2.16M | 1.94M | 1.63M | 770.00K | |
| |
| TOTAL ASSETS | | | 4.26M | 4.51M | 4.47M | 4.16M | 3.52M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 801.80K | 1.34M | 1.64M | 140.00K | 120.00K | |
| Total Current Liabilities | | | 801.80K | 1.34M | 1.64M | 140.00K | 120.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.33M | 307.90K | 220.00K | 1.36M | 450.00K | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 170.00K | |
| Other Non-Current Liabilities | | | 2.13M | 2.31M | 2.00M | 2.67M | 1.29M | |
| Total Non-Current Liabilities | | | 3.22M | 2.50M | 2.11M | 4.08M | 2.00M | |
| |
| TOTAL LIABILITIES | | | 4.02M | 3.84M | 3.75M | 4.22M | 2.12M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.31M | -2.42M | -2.07M | -1.16M | 1.01M | |
| Additional Paid In Capital | | | 2.18M | 1.98M | 1.72M | 350.00K | 350.00K | |
| Minority Interest | | | -241.90K | -118.40K | -110.00K | 60.00K | 80.00K | |
| Common Shares | | | 1.18M | 1.13M | 1.09M | 710.00K | 50.00K | |
| Treasury Stock | | | -14.60K | -25.00K | -20.00K | -20.00K | 0.00 | |
| Other Shareholders' Equity | | | 208.10K | N/A | 0.00 | 70.00K | N/A | |
| Shares Outstanding | | | 1.16M | 1.11M | 1.07M | 680.00K | 950.00K | |
| Tangible Book Value per Share | | | -1.78 | -1.28 | -1.02 | -2.16 | 0.73 | |
| Total Shareholders' Equity | | | 242.00K | 674.00K | 720.00K | -60.00K | 1.41M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.26M | 4.51M | 4.47M | 4.16M | 3.52M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 5.50 | 0.46 | 0.31 | -22.67 | 0.32 | |
| Current Ratio | | | 2.10 | 1.75 | 1.54 | 18.07 | 22.92 | |
| Return On Assets (ROA) | | | -31.37% | -10.50% | -23.49% | -36.78% | 11.08% | |
| Return On Equity (ROE) | | | -552.31% | -70.31% | -145.83% | N/A | 27.66% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 13.25% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 22.53% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 35.20% | |