ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 678.00K | 1.61M | 9.11M | 8.41M | 6.82M | |
Marketable Securities | | | 0.00 | 3.13M | 8.33M | 8.86M | 1.64M | |
Receivables | | | 20.66M | 36.31M | 37.05M | 37.71M | 3.16M | |
Inventories | | | 2.63M | 3.84M | 3.98M | 4.60M | 3.04M | |
Other Current Assets | | | 6.67M | 2.69M | 2.37M | 1.75M | 1.24M | |
Total Current Assets | | | 30.64M | 47.59M | 60.83M | 61.32M | 15.89M | |
|
Non-Current Assets | |
---|
PPE Net | | | 11.62M | 17.47M | 11.35M | 10.35M | 8.31M | |
Goodwill | | | 5.23M | 5.23M | 5.71M | 5.71M | 900.00K | |
Intangibles | | | 9.75M | 12.33M | 8.48M | 10.85M | 1.23M | |
Other Non-Current Assets | | | 5.97M | 9.31M | 1.28M | 1.07M | 5.07M | |
Total Non-Current Assets | | | 32.56M | 44.34M | 26.82M | 27.98M | 15.52M | |
|
TOTAL ASSETS | | | 63.20M | 91.93M | 87.65M | 89.30M | 31.41M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 3.21M | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.15M | 1.84M | N/A | N/A | N/A | |
Accrued Expenses | | | 3.51M | 3.97M | 3.48M | 4.81M | 2.06M | |
Accounts Payable | | | 13.72M | 9.38M | 5.91M | 7.03M | 3.77M | |
Other Current Liabilities | | | 9.55M | 5.66M | 6.69M | 3.68M | 470.00K | |
Total Current Liabilities | | | 32.13M | 20.86M | 16.08M | 15.52M | 6.29M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 14.24M | 7.02M | 2.40M | 10.04M | 9.99M | |
Deferred Taxes/Income | | | N/A | 0.00 | 220.00K | N/A | N/A | |
Other Non-Current Liabilities | | | 9.47M | 14.67M | 5.32M | 5.10M | 4.56M | |
Total Non-Current Liabilities | | | 23.71M | 21.69M | 7.94M | 15.15M | 14.56M | |
|
TOTAL LIABILITIES | | | 55.85M | 42.54M | 24.02M | 30.67M | 20.85M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -58.39M | -5.03M | 11.75M | 2.64M | -3.63M | |
Additional Paid In Capital | | | 129.92M | 118.69M | 109.14M | 104.55M | 61.67M | |
Common Shares | | | 23.00K | 18.00K | 20.00K | 20.00K | 10.00K | |
Treasury Stock | | | -64.00M | -64.00M | -58.03M | -48.41M | -47.49M | |
Other Shareholders' Equity | | | -198.00K | -300.00K | 760.00K | -180.00K | -10.00K | |
Shares Outstanding | | | 29.87M | 18.05M | 16.21M | 15.49M | 11.60M | |
Tangible Book Value per Share | | | -0.26 | 1.76 | 3.05 | 2.72 | 0.73 | |
Total Shareholders' Equity | | | 7.35M | 49.38M | 63.63M | 58.63M | 10.56M | |
|
TOTAL LIABILITIES AND EQUITY | | | 63.20M | 91.93M | 87.65M | 89.30M | 31.41M | |
|
Statistics | |
---|
Debt/Equity | | | 2.37 | 0.14 | 0.04 | 0.17 | 0.95 | |
Current Ratio | | | 0.95 | 2.28 | 3.78 | 3.95 | 2.53 | |
Return On Assets (ROA) | | | -84.44% | -18.26% | 21.11% | 7.05% | -6.69% | |
Return On Equity (ROE) | | | -725.74% | -33.98% | 29.07% | 10.75% | -19.89% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 26.05% | 10.49% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 34.44% | 13.70% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 46.68% | 19.38% | N/A | |