ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | 6.87M | 3.44M | |
Cash Equivalents | | | 1.97M | N/A | 10.09M | 6.87M | N/A | |
Receivables | | | 9.70M | N/A | 10.59M | 3.34M | 2.77M | |
Inventories | | | N/A | N/A | N/A | 0.00 | 0.00 | |
Other Current Assets | | | 13.07M | N/A | 155.00K | 605.00K | 919.00K | |
Total Current Assets | | | 24.74M | N/A | 20.84M | 10.81M | 7.14M | |
|
Non-Current Assets | |
---|
PPE Net | | | 992.00K | N/A | 728.00K | 421.00K | 379.00K | |
Investments And Advances | | | 399.00K | N/A | 760.00K | 1.28M | 1.62M | |
Goodwill | | | 2.00M | N/A | 2.10M | 2.10M | 2.10M | |
Intangibles | | | 3.99M | N/A | 2.73M | 1.99M | 1.32M | |
Other Non-Current Assets | | | 1.32M | N/A | 338.00K | 0.00 | 1.00K | |
Total Non-Current Assets | | | 8.70M | N/A | 6.66M | 5.79M | 5.43M | |
|
TOTAL ASSETS | | | 33.43M | N/A | 27.49M | 16.60M | 12.56M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | N/A | 0.00 | 0.00 | 504.00K | |
Current Portion Of LT Debt. | | | 3.80M | N/A | 4.48M | 2.65M | 660.00K | |
Accounts Payable | | | 4.21M | N/A | 5.17M | 2.90M | 2.25M | |
Other Current Liabilities | | | 3.47M | N/A | 4.51M | 2.11M | 1.28M | |
Total Current Liabilities | | | 11.48M | N/A | 14.16M | 7.66M | 4.70M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.36M | N/A | 2.24M | 2.99M | 987.00K | |
Deferred Taxes/Income | | | 54.00K | N/A | 14.00K | N/A | N/A | |
Other Non-Current Liabilities | | | 1.00K | N/A | 150.00K | 73.00K | 2.00K | |
Total Non-Current Liabilities | | | 2.40M | N/A | 2.41M | 2.85M | 1.01M | |
|
TOTAL LIABILITIES | | | 13.88M | N/A | 16.57M | 10.51M | 5.71M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -9.06M | N/A | -252.00K | -589.00K | 688.00K | |
Minority Interest | | | -13.00K | N/A | 6.00K | -213.00K | 22.00K | |
Common Shares | | | 28.92M | N/A | 11.66M | 6.67M | 6.17M | |
Treasury Stock | | | -247.00K | N/A | -450.00K | 0.00 | N/A | |
Other Shareholders' Equity | | | -60.00K | N/A | -44.00K | 12.00K | N/A | |
Shares Outstanding | | | 4.04M | N/A | 3.44M | 2.91M | 2.85M | |
Tangible Book Value per Share | | | 3.36 | N/A | 1.77 | 0.69 | 1.21 | |
Total Shareholders' Equity | | | 19.55M | N/A | 10.92M | 6.09M | 6.85M | |
|
TOTAL LIABILITIES AND EQUITY | | | 33.43M | N/A | 27.49M | 16.60M | 12.56M | |
|
Statistics | |
---|
Debt/Equity | | | 0.12 | N/A | 0.21 | 0.49 | 0.22 | |
Current Ratio | | | 2.15 | N/A | 1.47 | 1.41 | 1.52 | |
Return On Assets (ROA) | | | -4.62% | N/A | 1.53% | -4.43% | 4.96% | |
Return On Equity (ROE) | | | -7.89% | N/A | 3.86% | -12.09% | 9.09% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 2.32% | N/A | 6.03% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 9.53% | N/A | 6.03% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 10.19% | |