| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 11.83M | 13.18M | 5.70M | 10.50M | 15.60M | |
| Marketable Securities | | | 428.00K | 581.00K | 406.00K | 400.00K | N/A | |
| Receivables | | | 28.51M | 25.46M | 30.70M | 31.00M | 16.10M | |
| Other Current Assets | | | 5.34M | 4.30M | 3.50M | 2.90M | 2.50M | |
| Total Current Assets | | | 46.10M | 43.53M | 40.30M | 44.70M | 34.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 20.81M | 22.01M | 23.34M | 25.20M | 19.70M | |
| Goodwill | | | 34.21M | 34.21M | 34.21M | 23.00M | 2.80M | |
| Intangibles | | | 30.30M | 33.18M | 36.94M | 27.30M | 13.60M | |
| Other Non-Current Assets | | | 3.01M | 3.86M | 3.91M | 2.60M | 1.90M | |
| Total Non-Current Assets | | | 88.33M | 93.27M | 98.40M | 78.00M | 38.00M | |
| |
| TOTAL ASSETS | | | 134.43M | 136.79M | 138.71M | 122.70M | 72.30M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 4.00M | 4.00M | 7.00M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 7.28M | 9.30M | 7.56M | 7.50M | 5.40M | |
| Accounts Payable | | | 2.86M | 3.44M | 3.03M | 1.60M | 1.60M | |
| Other Current Liabilities | | | 39.87M | 39.31M | 42.22M | 44.40M | 27.50M | |
| Total Current Liabilities | | | 54.01M | 56.06M | 59.82M | 53.50M | 34.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 1.38M | 1.36M | 1.23M | 700.00K | N/A | |
| Other Non-Current Liabilities | | | 5.50M | 6.97M | 2.91M | 7.60M | 4.00M | |
| Total Non-Current Liabilities | | | 6.88M | 8.34M | 4.13M | 8.30M | 4.00M | |
| |
| TOTAL LIABILITIES | | | 60.88M | 64.39M | 63.95M | 61.80M | 38.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -110.95M | -104.30M | -95.12M | -92.40M | -98.80M | |
| Additional Paid In Capital | | | 184.77M | 177.02M | 170.14M | 153.60M | 132.80M | |
| Common Shares | | | 63.00K | 64.00K | 64.00K | 100.00K | 100.00K | |
| Other Shareholders' Equity | | | -341.00K | -388.00K | -328.00K | -300.00K | -200.00K | |
| Shares Outstanding | | | 12.70M | 12.63M | 12.76M | 12.20M | 11.70M | |
| Tangible Book Value per Share | | | 0.71 | 0.40 | 0.28 | 0.87 | 1.49 | |
| Total Shareholders' Equity | | | 73.55M | 72.40M | 74.76M | 60.90M | 33.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 134.43M | 136.79M | 138.71M | 122.70M | 72.30M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 0.85 | 0.78 | 0.67 | 0.84 | 0.99 | |
| Return On Assets (ROA) | | | -7.98% | -6.71% | -1.96% | 5.21% | -6.13% | |
| Return On Equity (ROE) | | | -14.59% | -12.68% | -3.64% | 10.49% | -13.11% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |