ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | 2.00K | 2.00K | 1.00K | |
Cash Equivalents | | | 1.44M | 5.35M | 1.00K | 1.00K | 1.00K | |
Marketable Securities | | | N/A | 186.00K | 8.77M | 2.76M | 8.67M | |
Receivables | | | 3.98M | 9.50M | 8.62M | 8.13M | 7.90M | |
Inventories | | | N/A | 40.00K | 353.00K | 10.00K | 13.00K | |
Other Current Assets | | | 0.00 | N/A | 1.00K | N/A | N/A | |
Total Current Assets | | | 5.42M | 15.07M | 17.75M | 10.90M | 16.59M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.07M | 3.33M | 4.94M | 6.00M | 2.92M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | 0.00 | |
Goodwill | | | 21.78M | 30.78M | 30.78M | 30.78M | 30.78M | |
Intangibles | | | 5.19M | 19.48M | 23.67M | 28.09M | 32.97M | |
Other Non-Current Assets | | | 0.00 | 4.46M | 4.99M | 5.31M | 3.47M | |
Total Non-Current Assets | | | 29.05M | 68.93M | 77.99M | 85.37M | 82.67M | |
|
TOTAL ASSETS | | | 34.47M | 84.00M | 95.75M | 96.28M | 99.25M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 280.00K | 863.00K | 3.67M | 1.19M | 644.00K | |
Accrued Expenses | | | N/A | 1.02M | 1.93M | 1.19M | 352.00K | |
Accounts Payable | | | 1.88M | 3.04M | 1.52M | 3.57M | 2.73M | |
Other Current Liabilities | | | 340.00K | 1.40M | 3.46M | 3.28M | 3.10M | |
Total Current Liabilities | | | 2.50M | 6.33M | 10.58M | 9.22M | 6.82M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.88M | 5.80M | 9.03M | 8.62M | 2.81M | |
Deferred Taxes/Income | | | 196.00K | 5.86M | 3.14M | 5.31M | 7.16M | |
Other Non-Current Liabilities | | | 206.00K | 219.00K | 214.00K | 443.00K | 306.00K | |
Total Non-Current Liabilities | | | 2.28M | 11.87M | 12.38M | 14.37M | 10.28M | |
|
TOTAL LIABILITIES | | | 4.77M | 18.20M | 22.97M | 23.60M | 17.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 31.48M | 48.78M | 59.39M | 62.91M | 72.38M | |
Minority Interest | | | N/A | N/A | N/A | N/A | 0.00 | |
Common Shares | | | 20.19M | 17.02M | 13.39M | 9.78M | 9.78M | |
Other Shareholders' Equity | | | -21.97M | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 20.19M | 17.02M | 13.39M | 10.06M | 10.06M | |
Tangible Book Value per Share | | | 0.14 | 0.91 | 1.37 | 1.37 | 1.83 | |
Total Shareholders' Equity | | | 29.70M | 65.80M | 72.78M | 72.68M | 82.16M | |
|
TOTAL LIABILITIES AND EQUITY | | | 34.47M | 84.00M | 95.75M | 96.28M | 99.25M | |
|
Statistics | |
---|
Debt/Equity | | | 0.06 | 0.09 | 0.12 | 0.12 | 0.03 | |
Current Ratio | | | 2.17 | 2.38 | 1.68 | 1.18 | 2.43 | |
Return On Assets (ROA) | | | -44.07% | -17.52% | -14.49% | -9.63% | 4.57% | |
Return On Equity (ROE) | | | -51.15% | -22.36% | -19.07% | -12.75% | 5.52% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 4.21% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 4.65% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 19.45% | |