ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.81M | 7.13M | 14.03M | 16.08M | 25.75M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 5.72M | 7.91M | 10.50M | 10.59M | 12.35M | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Assets | | | 1.47M | 1.84M | 1.98M | 1.99M | 1.19M | |
Total Current Assets | | | 10.00M | 16.88M | 26.51M | 28.66M | 39.29M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.90M | 3.64M | 5.22M | 7.56M | 7.96M | |
Goodwill | | | 11.05M | 35.04M | 35.04M | 35.04M | 12.27M | |
Intangibles | | | 23.60M | 29.53M | 36.32M | 42.63M | 12.70M | |
Other Non-Current Assets | | | 496.00K | 482.00K | 490.00K | 620.00K | 694.00K | |
Total Non-Current Assets | | | 38.05M | 68.70M | 77.07M | 85.86M | 33.61M | |
|
TOTAL ASSETS | | | 48.05M | 85.58M | 103.58M | 114.51M | 72.90M | |
|
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 | 9.01M | N/A | N/A | |
Accrued Expenses | | | 3.91M | 5.12M | 6.91M | 6.07M | 4.52M | |
Accounts Payable | | | 1.74M | 2.52M | 3.24M | 3.30M | 2.28M | |
Other Current Liabilities | | | N/A | 0.00 | 1.57M | 176.00K | 1.57M | |
Total Current Liabilities | | | 5.65M | 7.64M | 20.73M | 9.37M | 8.37M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | 128.00K | 168.00K | 178.00K | 117.00K | 59.00K | |
Other Non-Current Liabilities | | | 1.51M | 2.38M | 6.29M | 4.47M | 5.76M | |
Total Non-Current Liabilities | | | 1.64M | 2.54M | 6.47M | 4.58M | 5.82M | |
|
TOTAL LIABILITIES | | | 7.29M | 10.19M | 27.20M | 13.95M | 14.19M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -354.64M | -305.95M | -281.55M | -252.27M | -221.23M | |
Additional Paid In Capital | | | 395.38M | 381.26M | 357.88M | 352.78M | 279.90M | |
Common Shares | | | 18.00K | 75.00K | 56.00K | 54.00K | 41.00K | |
Shares Outstanding | | | 17.67M | 9.35M | 7.03M | 6.78M | 5.15M | |
Tangible Book Value per Share | | | 0.35 | 1.16 | 0.71 | 3.37 | 6.55 | |
Total Shareholders' Equity | | | 40.76M | 75.39M | 76.38M | 100.56M | 58.72M | |
|
TOTAL LIABILITIES AND EQUITY | | | 48.05M | 85.58M | 103.58M | 114.51M | 72.90M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
Current Ratio | | | 1.77 | 2.21 | 1.28 | 3.06 | 4.69 | |
Return On Assets (ROA) | | | -101.35% | -28.51% | -28.27% | -27.11% | 5.71% | |
Return On Equity (ROE) | | | -119.48% | -32.36% | -38.33% | -30.87% | 7.09% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 4.33% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 7.21% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 20.24% | |