| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 6.82M | 6.78M | 6.92M | 7.50M | 6.50M | |
| Receivables | | | 45.87M | 43.73M | 24.84M | 19.50M | 24.80M | |
| Inventories | | | 560.90K | 312.40K | 366.10K | 200.00K | 600.00K | |
| Other Current Assets | | | 7.95M | 4.50M | 717.60K | 700.00K | 1.30M | |
| Total Current Assets | | | 61.20M | 55.32M | 32.84M | 28.00M | 33.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.82M | 4.73M | 4.83M | 5.70M | 7.10M | |
| Goodwill | | | 5.81M | 5.81M | 5.81M | 5.80M | 22.10M | |
| Intangibles | | | 4.10M | 5.06M | 7.34M | 7.40M | 6.20M | |
| Other Non-Current Assets | | | 642.80K | 659.10K | 483.30K | 2.10M | 6.90M | |
| Total Non-Current Assets | | | 15.38M | 16.26M | 18.46M | 21.00M | 42.40M | |
| |
| TOTAL ASSETS | | | 76.58M | 71.58M | 51.30M | 49.00M | 75.50M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 29.94M | 31.59M | 16.81M | 11.80M | 13.10M | |
| Accounts Payable | | | 20.48M | 16.52M | 12.63M | 12.50M | 10.30M | |
| Other Current Liabilities | | | 8.74M | 4.77M | 2.01M | 1.80M | 2.60M | |
| Total Current Liabilities | | | 59.16M | 52.88M | 31.46M | 26.10M | 26.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 0.00 | 11.40K | 16.90K | N/A | N/A | |
| Other Non-Current Liabilities | | | 4.86M | 5.11M | 5.15M | 5.10M | 7.80M | |
| Total Non-Current Liabilities | | | 4.86M | 5.12M | 5.17M | 5.20M | 7.80M | |
| |
| TOTAL LIABILITIES | | | 64.01M | 58.00M | 36.62M | 31.30M | 33.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -90.42M | -89.08M | -87.15M | -83.10M | -59.50M | |
| Additional Paid In Capital | | | 103.34M | 103.10M | 102.15M | 101.20M | 101.40M | |
| Common Shares | | | 9.70K | 9.50K | 8.90K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -360.00K | -451.00K | -334.90K | -400.00K | -200.00K | |
| Shares Outstanding | | | 9.66M | 9.49M | 8.89M | 8.70M | 8.80M | |
| Tangible Book Value per Share | | | 0.27 | 0.29 | 0.17 | 0.53 | 1.52 | |
| Total Shareholders' Equity | | | 12.56M | 13.58M | 14.68M | 17.80M | 41.70M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 76.58M | 71.58M | 51.30M | 49.00M | 75.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 1.03 | 1.05 | 1.04 | 1.07 | 1.27 | |
| Return On Assets (ROA) | | | -2.77% | -2.70% | -7.89% | -48.16% | 0.40% | |
| Return On Equity (ROE) | | | -16.91% | -14.24% | -27.57% | -132.58% | 0.72% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 0.96% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 1.10% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 3.22% | |