ASSETS | |
---|
Current Assets | |
---|
Cash | | | 318.00K | 229.00K | 400.00K | 2.81M | 850.00K | |
Cash Equivalents | | | N/A | N/A | N/A | 0.00 | N/A | |
Receivables | | | 3.48M | 4.58M | 5.66M | 12.61M | 7.08M | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Assets | | | 32.00K | 29.00K | 20.00K | 620.00K | 390.00K | |
Total Current Assets | | | 3.83M | 4.84M | 6.08M | 16.03M | 8.32M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.52M | 1.69M | 1.65M | 3.22M | 1.91M | |
Investments And Advances | | | 9.47M | 7.85M | 21.73M | 80.00K | 1.04M | |
Goodwill | | | 1.84M | 1.84M | 1.84M | 9.24M | 9.24M | |
Intangibles | | | 5.28M | 5.35M | 5.71M | 22.95M | 23.33M | |
Other Non-Current Assets | | | -1.00K | 0.00 | 0.00 | 2.17M | 1.13M | |
Total Non-Current Assets | | | 18.11M | 16.73M | 30.92M | 37.65M | 36.64M | |
|
TOTAL ASSETS | | | 21.94M | 21.57M | 37.00M | 53.68M | 44.96M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 449.00K | 217.00K | 4.05M | 1.47M | 910.00K | |
Accrued Expenses | | | N/A | N/A | N/A | 1.96M | 1.65M | |
Accounts Payable | | | 4.10M | 5.31M | 5.43M | 13.41M | 9.32M | |
Other Current Liabilities | | | 11.88M | 2.46M | 2.75M | 4.06M | 9.41M | |
Total Current Liabilities | | | 16.43M | 7.98M | 12.23M | 20.90M | 21.28M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.07M | 2.56M | 10.55M | 10.90M | 8.41M | |
Deferred Taxes/Income | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 259.00K | 9.58M | 4.34M | 5.25M | 430.00K | |
Total Non-Current Liabilities | | | 2.28M | 12.10M | 14.86M | 16.31M | 8.77M | |
|
TOTAL LIABILITIES | | | 18.71M | 20.08M | 27.09M | 37.21M | 30.05M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -37.01M | -38.75M | -28.07M | -21.51M | -14.96M | |
Minority Interest | | | -47.00K | -38.00K | -20.00K | 160.00K | -70.00K | |
Common Shares | | | 40.16M | 40.16M | 37.49M | 37.49M | 29.39M | |
Treasury Stock | | | 0.00 | 0.00 | -60.00K | -60.00K | -80.00K | |
Other Shareholders' Equity | | | 76.00K | 77.00K | 560.00K | 560.00K | 560.00K | |
Shares Outstanding | | | 13.52M | 13.52M | 13.01M | 13.01M | 10.31M | |
Tangible Book Value per Share | | | -0.29 | -0.42 | 0.18 | -1.21 | -1.71 | |
Total Shareholders' Equity | | | 3.23M | 1.49M | 9.91M | 16.47M | 14.91M | |
|
TOTAL LIABILITIES AND EQUITY | | | 21.94M | 21.57M | 37.00M | 53.68M | 44.96M | |
|
Statistics | |
---|
Debt/Equity | | | 0.64 | 1.72 | 1.06 | 0.66 | 0.56 | |
Current Ratio | | | 0.23 | 0.61 | 0.50 | 0.77 | 0.39 | |
Return On Assets (ROA) | | | 9.28% | -49.69% | -18.30% | -11.87% | -10.56% | |
Return On Equity (ROE) | | | 63.05% | -719.88% | -68.31% | -38.68% | -31.86% | |
Return On Invested Capital (ROIC) | | | 59.10% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 59.10% | N/A | N/A | N/A | N/A | |