ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 48.00K | 495.00K | 2.48M | 8.72M | 7.35M | |
Receivables | | | 51.35M | 43.84M | 47.89M | 35.52M | 45.44M | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Assets | | | 6.16M | 6.73M | 11.52M | 6.92M | 2.95M | |
Total Current Assets | | | 57.55M | 51.07M | 61.89M | 51.16M | 55.74M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.94M | 5.48M | 2.18M | 2.34M | 6.02M | |
Investments And Advances | | | 1.95M | 1.87M | 2.52M | 1.74M | N/A | |
Goodwill | | | 35.40M | 35.40M | 35.40M | 35.40M | 35.40M | |
Intangibles | | | 12.50M | 12.50M | 12.50M | 12.50M | 12.50M | |
Other Non-Current Assets | | | 2.12M | 2.18M | 1.66M | 1.95M | 2.81M | |
Total Non-Current Assets | | | 56.91M | 57.43M | 54.27M | 53.92M | 56.72M | |
|
TOTAL ASSETS | | | 114.46M | 108.50M | 116.15M | 105.08M | 112.47M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 16.43M | 17.40M | 676.00K | 352.00K | 10.85M | |
Current Portion Of LT Debt. | | | N/A | 0.00 | 1.05M | 1.05M | 700.00K | |
Accrued Expenses | | | 21.07M | 12.45M | 22.23M | 17.74M | 12.30M | |
Accounts Payable | | | 7.29M | 12.04M | 12.17M | 6.21M | 16.62M | |
Other Current Liabilities | | | 7.45M | 8.18M | 4.90M | 8.10M | 6.46M | |
Total Current Liabilities | | | 52.23M | 50.07M | 41.03M | 33.45M | 46.93M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 27.16M | 23.36M | 30.33M | 30.73M | 32.66M | |
Deferred Taxes/Income | | | 2.25M | 2.27M | 2.44M | 2.44M | 2.20M | |
Other Non-Current Liabilities | | | 8.19M | 8.40M | 5.90M | 6.56M | 8.51M | |
Total Non-Current Liabilities | | | 37.60M | 34.03M | 38.67M | 39.73M | 43.37M | |
|
TOTAL LIABILITIES | | | 89.83M | 84.10M | 79.69M | 73.19M | 90.30M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -69.80M | -69.61M | -55.93M | -58.67M | -60.21M | |
Additional Paid In Capital | | | 94.44M | 94.15M | 92.23M | 90.29M | 81.96M | |
Common Shares | | | 266.00K | 264.00K | 261.00K | 256.00K | 198.00K | |
Treasury Stock | | | -5.00K | -5.00K | -6.00K | -8.00K | -9.00K | |
Other Shareholders' Equity | | | -268.00K | -404.00K | -95.00K | 28.00K | 222.00K | |
Shares Outstanding | | | 27.21M | 26.54M | 25.94M | 25.34M | 19.06M | |
Tangible Book Value per Share | | | -0.86 | -0.89 | -0.44 | -0.63 | -1.35 | |
Total Shareholders' Equity | | | 24.63M | 24.40M | 36.46M | 31.89M | 22.16M | |
|
TOTAL LIABILITIES AND EQUITY | | | 114.46M | 108.50M | 116.15M | 105.08M | 112.47M | |
|
Statistics | |
---|
Debt/Equity | | | 1.77 | 1.67 | 0.85 | 0.97 | 1.96 | |
Current Ratio | | | 1.10 | 1.02 | 1.51 | 1.53 | 1.19 | |
Return On Assets (ROA) | | | -10.33% | -12.61% | 2.36% | 1.46% | 1.94% | |
Return On Equity (ROE) | | | -48.02% | -56.06% | 7.52% | 4.82% | 9.86% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 7.17% | 10.47% | 5.62% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 7.41% | 11.91% | 6.21% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 21.37% | 49.05% | 20.29% | |