ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 80.00K | 140.00K | 15.75M | 10.48M | 11.83M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
Receivables | | | 19.62M | 19.66M | 32.11M | 26.81M | 12.13M | |
Inventories | | | 0.00 | 110.00K | 90.00K | 130.00K | 270.00K | |
Other Current Assets | | | 1.83M | 1.80M | 2.74M | 5.30M | 1.42M | |
Total Current Assets | | | 21.53M | 21.70M | 50.69M | 42.72M | 25.66M | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.88M | 4.30M | 4.49M | 3.00M | 210.00K | |
Investments And Advances | | | 1.72M | 1.88M | 1.91M | 1.73M | 1.75M | |
Intangibles | | | 4.65M | 6.92M | 14.25M | 6.76M | 4.27M | |
Other Non-Current Assets | | | 2.50M | 1.70M | 4.34M | 4.61M | 3.59M | |
Total Non-Current Assets | | | 12.75M | 14.81M | 25.00M | 16.10M | 9.81M | |
|
TOTAL ASSETS | | | 34.28M | 36.51M | 75.69M | 58.82M | 35.47M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.26M | 860.00K | 5.36M | 5.82M | 3.13M | |
Current Portion Of LT Debt. | | | 0.00 | 0.00 | 10.00K | 80.00K | 80.00K | |
Accrued Expenses | | | 240.00K | 500.00K | 430.00K | 710.00K | N/A | |
Accounts Payable | | | 12.11M | 11.95M | 1.77M | 3.52M | 1.84M | |
Other Current Liabilities | | | 3.80M | 4.97M | 8.66M | 3.55M | 2.08M | |
Total Current Liabilities | | | 17.41M | 18.28M | 16.24M | 13.68M | 7.12M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.39M | 520.00K | 510.00K | 10.00K | 90.00K | |
Other Non-Current Liabilities | | | 950.00K | 60.00K | 0.00 | 370.00K | N/A | |
Total Non-Current Liabilities | | | 4.76M | 3.04M | 610.00K | 390.00K | 90.00K | |
|
TOTAL LIABILITIES | | | 22.17M | 21.32M | 16.85M | 14.07M | 7.21M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -32.97M | -23.61M | 33.59M | 25.42M | 16.35M | |
Additional Paid In Capital | | | 44.15M | 36.28M | 23.47M | 20.77M | 12.83M | |
Minority Interest | | | 2.42M | 2.46M | 110.00K | N/A | N/A | |
Common Shares | | | 100.00K | 50.00K | 40.00K | 40.00K | 30.00K | |
Other Shareholders' Equity | | | 830.00K | 2.46M | 1.74M | -1.48M | -960.00K | |
Shares Outstanding | | | 9.89M | 5.38M | 3.86M | 3.51M | 3.48M | |
Tangible Book Value per Share | | | 0.75 | 1.54 | 11.55 | 10.82 | 6.89 | |
Total Shareholders' Equity | | | 12.11M | 15.19M | 58.84M | 44.75M | 28.26M | |
|
TOTAL LIABILITIES AND EQUITY | | | 34.28M | 36.51M | 75.69M | 58.82M | 35.47M | |
|
Statistics | |
---|
Debt/Equity | | | 0.22 | 0.09 | 0.10 | 0.13 | 0.11 | |
Current Ratio | | | 1.24 | 1.19 | 3.12 | 3.12 | 3.60 | |
Return On Assets (ROA) | | | -27.33% | -156.51% | 10.79% | 15.42% | 22.33% | |
Return On Equity (ROE) | | | -77.37% | -376.17% | 13.89% | 20.27% | 28.03% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 11.80% | 13.95% | 19.82% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 15.59% | 17.56% | 31.76% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 21.98% | 21.09% | 40.57% | |