ASSETS | |
---|
Current Assets | |
---|
Cash | | | 629.70K | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | N/A | 2.73M | 2.17M | 1.70M | 5.98M | |
Marketable Securities | | | 187.60K | 169.30K | 155.60K | 44.20K | 517.20K | |
Receivables | | | 18.25M | 16.20M | 13.55M | 8.73M | 4.57M | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Assets | | | N/A | N/A | 0.00 | 0.00 | N/A | |
Total Current Assets | | | 19.06M | 19.11M | 15.88M | 10.48M | 11.07M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.50M | 2.65M | 1.81M | 422.10K | 189.30K | |
Investments And Advances | | | 141.50K | 140.90K | 170.40K | 244.40K | 201.30K | |
Intangibles | | | 12.03M | 11.85M | 7.61M | 5.09M | 4.06M | |
Other Non-Current Assets | | | 4.52M | 4.90M | 1.56M | 1.09M | 452.50K | |
Total Non-Current Assets | | | 26.99M | 26.61M | 16.37M | 7.88M | 4.90M | |
|
TOTAL ASSETS | | | 46.05M | 45.71M | 32.25M | 18.36M | 15.97M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 9.38M | 8.70M | 4.01M | 1.18M | 983.70K | |
Accrued Expenses | | | 943.00K | 1.14M | 344.70K | 562.90K | 812.70K | |
Accounts Payable | | | 3.95M | 3.78M | 574.30K | 415.20K | 238.60K | |
Other Current Liabilities | | | 13.31M | 8.79M | 7.83M | 2.34M | 767.40K | |
Total Current Liabilities | | | 27.58M | 22.40M | 12.75M | 4.50M | 2.80M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.96M | 3.02M | 3.83M | 5.04M | 6.05M | |
Deferred Taxes/Income | | | 246.60K | 210.00K | 64.10K | 42.50K | 68.40K | |
Other Non-Current Liabilities | | | 36.90K | 36.90K | 393.90K | 66.70K | 26.50K | |
Total Non-Current Liabilities | | | 2.24M | 3.27M | 4.28M | 5.15M | 6.15M | |
|
TOTAL LIABILITIES | | | 29.83M | 25.67M | 17.04M | 9.65M | 8.95M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -11.60M | -5.10M | -772.50K | -1.54M | -645.60K | |
Additional Paid In Capital | | | 26.68M | 24.23M | 15.56M | 10.07M | 7.22M | |
Common Shares | | | 903.60K | 851.60K | 697.30K | 605.40K | 577.10K | |
Treasury Stock | | | -360.30K | -394.00K | -454.10K | -556.50K | -341.80K | |
Other Shareholders' Equity | | | 602.00K | 452.50K | 181.70K | 124.20K | 205.10K | |
Shares Outstanding | | | 22.42M | 21.13M | 17.28M | 15.01M | 14.37M | |
Tangible Book Value per Share | | | 0.19 | 0.39 | 0.44 | 0.24 | 0.21 | |
Total Shareholders' Equity | | | 16.22M | 20.04M | 15.21M | 8.71M | 7.02M | |
|
TOTAL LIABILITIES AND EQUITY | | | 46.05M | 45.71M | 32.25M | 18.36M | 15.97M | |
|
Statistics | |
---|
Debt/Equity | | | 0.12 | 0.15 | 0.25 | 0.58 | 0.86 | |
Current Ratio | | | 0.69 | 0.85 | 1.24 | 2.33 | 3.95 | |
Return On Assets (ROA) | | | -12.82% | -9.43% | 3.43% | -3.02% | -11.61% | |
Return On Equity (ROE) | | | -36.38% | -21.50% | 7.27% | -6.36% | -26.43% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 6.59% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 7.48% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 13.44% | N/A | N/A | |