| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 11.01M | 22.63M | 30.05M | 45.27M | |
| Cash Equivalents | | | 5.30M | 388.00K | 390.00K | 338.00K | 363.00K | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 30.10M | 27.93M | 29.81M | 34.19M | 44.97M | |
| Inventories | | | 400.00K | 400.00K | N/A | 338.00K | 363.00K | |
| Other Current Assets | | | 100.00K | 1.59M | 3.82M | 5.24M | 44.00K | |
| Total Current Assets | | | 35.90M | 40.92M | 56.64M | 69.82M | 90.65M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.90M | 4.25M | 5.70M | 6.99M | 8.04M | |
| Goodwill | | | 55.20M | 115.23M | 115.23M | 115.23M | 115.23M | |
| Intangibles | | | 9.10M | 10.46M | 12.96M | 16.51M | 22.33M | |
| Other Non-Current Assets | | | 100.00K | 294.00K | 300.00K | 294.00K | N/A | |
| Total Non-Current Assets | | | 69.10M | 131.01M | 135.23M | 140.09M | 148.57M | |
| |
| TOTAL ASSETS | | | 105.00M | 171.93M | 191.87M | 209.91M | 239.22M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 19.60M | 2.40M | 26.12M | 3.66M | 19.16M | |
| Accrued Expenses | | | N/A | 8.29M | 8.28M | 9.88M | 2.50M | |
| Accounts Payable | | | 3.70M | 1.80M | 2.53M | 3.58M | 2.64M | |
| Other Current Liabilities | | | 20.00M | 16.12M | 16.61M | 14.46M | 23.10M | |
| Total Current Liabilities | | | 43.30M | 28.61M | 53.54M | 31.59M | 47.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 13.30M | 30.82M | 15.57M | 41.57M | 38.95M | |
| Deferred Taxes/Income | | | 1.10M | 958.00K | 982.00K | 886.00K | 1.36M | |
| Other Non-Current Liabilities | | | N/A | 1.00K | N/A | N/A | -1.00K | |
| Total Non-Current Liabilities | | | 14.40M | 31.78M | 16.55M | 42.45M | 40.30M | |
| |
| TOTAL LIABILITIES | | | 57.70M | 60.38M | 70.10M | 74.04M | 87.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -89.00M | -24.72M | -14.50M | -398.00K | 15.26M | |
| Additional Paid In Capital | | | 94.00M | 94.75M | 94.75M | 94.75M | 94.75M | |
| Common Shares | | | 42.30M | 41.52M | 41.52M | 41.52M | 41.52M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 85.30M | 85.30M | 85.30M | 85.33M | 85.39M | |
| Tangible Book Value per Share | | | -0.20 | -0.17 | -0.08 | 0.05 | 0.16 | |
| Total Shareholders' Equity | | | 47.30M | 111.55M | 121.77M | 135.87M | 151.53M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 105.00M | 171.93M | 191.87M | 209.91M | 239.22M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.28 | 0.28 | 0.13 | 0.31 | 0.26 | |
| Current Ratio | | | 0.83 | 1.43 | 1.06 | 2.21 | 1.91 | |
| Return On Assets (ROA) | | | -67.57% | -6.01% | -7.45% | -8.39% | 1.54% | |
| Return On Equity (ROE) | | | -149.99% | -9.26% | -11.74% | -12.96% | 2.43% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 3.19% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 3.20% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 11.36% | |