ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.20M | 3.68M | 8.93M | 2.70M | 4.08M | |
Cash Equivalents | | | N/A | 0.00 | 2.00M | N/A | N/A | |
Receivables | | | 24.01M | 27.20M | 23.94M | 28.27M | 19.03M | |
Inventories | | | 158.00K | 123.00K | 1.45M | 343.00K | 34.00K | |
Other Current Assets | | | 1.33M | 897.00K | 1.15M | 1.77M | 796.00K | |
Total Current Assets | | | 28.70M | 31.90M | 37.46M | 33.09M | 23.94M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.08M | 2.79M | 1.93M | 1.49M | 945.00K | |
Investments And Advances | | | N/A | N/A | -56.00K | N/A | N/A | |
Intangibles | | | 16.45M | 14.53M | 9.21M | 4.82M | 3.25M | |
Other Non-Current Assets | | | 1.73M | 1.64M | 2.31M | 173.00K | 153.00K | |
Total Non-Current Assets | | | 22.27M | 18.94M | 13.53M | 6.51M | 4.37M | |
|
TOTAL ASSETS | | | 50.98M | 50.84M | 50.99M | 39.59M | 28.31M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 322.00K | 600.00K | 146.00K | 2.39M | 2.26M | |
Current Portion Of LT Debt. | | | 2.14M | 2.02M | 1.64M | 1.04M | 835.00K | |
Accrued Expenses | | | 5.60M | 4.91M | 4.45M | 4.16M | 3.27M | |
Accounts Payable | | | 7.54M | 6.40M | 8.77M | 6.99M | 5.67M | |
Other Current Liabilities | | | 6.28M | 4.00M | 3.93M | 6.77M | 2.45M | |
Total Current Liabilities | | | 21.88M | 17.92M | 18.93M | 21.35M | 14.49M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 9.54M | 9.08M | 4.10M | 9.89M | 9.21M | |
Other Non-Current Liabilities | | | 10.00K | 1.00K | 1.00K | 78.00K | 364.00K | |
Total Non-Current Liabilities | | | 9.55M | 9.08M | 4.10M | 9.97M | 9.57M | |
|
TOTAL LIABILITIES | | | 31.43M | 27.00M | 23.03M | 31.32M | 24.06M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -1.68M | 2.75M | 7.01M | 5.53M | 1.36M | |
Additional Paid In Capital | | | 20.95M | 20.93M | 20.79M | 2.56M | 2.56M | |
Common Shares | | | 251.00K | 251.00K | 250.00K | 187.00K | 187.00K | |
Other Shareholders' Equity | | | 24.00K | -86.00K | -86.00K | -1.00K | 143.00K | |
Shares Outstanding | | | 12.54M | 12.54M | 12.50M | 12.49M | 12.49M | |
Tangible Book Value per Share | | | 0.25 | 0.74 | 1.50 | 0.28 | 0.08 | |
Total Shareholders' Equity | | | 19.55M | 23.84M | 27.96M | 8.28M | 4.25M | |
|
TOTAL LIABILITIES AND EQUITY | | | 50.98M | 50.84M | 50.99M | 39.59M | 28.31M | |
|
Statistics | |
---|
Debt/Equity | | | 0.50 | 0.41 | 0.15 | 1.48 | 2.70 | |
Current Ratio | | | 1.31 | 1.78 | 1.98 | 1.55 | 1.65 | |
Return On Assets (ROA) | | | -9.81% | -8.33% | 2.80% | 10.40% | 4.98% | |
Return On Equity (ROE) | | | -25.58% | -17.77% | 5.11% | 49.73% | 33.18% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 4.80% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 4.80% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 6.27% | N/A | |