ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | 12.54M | 9.23M | 2.60M | 3.78M | 5.24M | |
Receivables | | | 11.95M | 10.45M | 5.27M | 6.61M | 8.89M | |
Other Current Assets | | | N/A | 133.00K | N/A | N/A | N/A | |
Total Current Assets | | | 24.48M | 19.82M | 7.87M | 10.39M | 14.13M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.63M | 1.74M | 2.74M | 3.19M | 814.00K | |
Intangibles | | | 6.95M | 6.96M | 7.86M | 11.15M | 11.33M | |
Other Non-Current Assets | | | 132.00K | 133.00K | 179.00K | 220.00K | 296.00K | |
Total Non-Current Assets | | | 8.71M | 8.84M | 10.77M | 14.56M | 12.44M | |
|
TOTAL ASSETS | | | 33.19M | 28.65M | 18.64M | 24.95M | 26.57M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 2.01M | 2.00M | 2.01M | 2.00M | 2.00M | |
Current Portion Of LT Debt. | | | 175.00K | 180.00K | 598.00K | 495.00K | N/A | |
Accrued Expenses | | | 1.86M | 2.23M | 2.21M | 3.16M | 5.81M | |
Accounts Payable | | | 5.32M | 5.06M | 2.98M | 3.42M | 3.20M | |
Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
Total Current Liabilities | | | 9.35M | 9.48M | 7.79M | 9.08M | 11.02M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.24M | 1.38M | 1.78M | 2.27M | 96.00K | |
Other Non-Current Liabilities | | | 98.00K | 99.00K | 392.00K | 520.00K | 471.00K | |
Total Non-Current Liabilities | | | 1.34M | 1.48M | 2.17M | 2.79M | 567.00K | |
|
TOTAL LIABILITIES | | | 10.70M | 10.95M | 9.96M | 11.87M | 11.58M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -17.03M | -21.80M | -30.81M | -26.41M | -24.05M | |
Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 39.52M | 39.50M | 39.50M | 39.50M | 39.05M | |
Shares Outstanding | | | 99.17M | 98.75M | 98.33M | 97.25M | 95.60M | |
Tangible Book Value per Share | | | 0.16 | 0.11 | 0.01 | 0.02 | 0.04 | |
Total Shareholders' Equity | | | 22.49M | 17.70M | 8.69M | 13.09M | 14.99M | |
|
TOTAL LIABILITIES AND EQUITY | | | 33.19M | 28.65M | 18.64M | 24.95M | 26.57M | |
|
Statistics | |
---|
Debt/Equity | | | 0.14 | 0.19 | 0.44 | 0.33 | 0.14 | |
Current Ratio | | | 2.62 | 2.09 | 1.01 | 1.14 | 1.28 | |
Return On Assets (ROA) | | | 39.55% | 31.09% | -24.96% | -11.43% | 9.40% | |
Return On Equity (ROE) | | | 58.36% | 50.32% | -53.58% | -21.80% | 16.66% | |
Return On Invested Capital (ROIC) | | | 37.78% | 31.40% | N/A | N/A | 12.32% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 73.39% | 55.67% | N/A | N/A | 17.55% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 153.64% | 133.46% | N/A | N/A | 218.25% | |