ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.40K | 2.40K | 2.60K | 5.85M | 3.21M | |
Cash Equivalents | | | 1.66M | 773.80K | 2.59M | 0.00 | 0.00 | |
Marketable Securities | | | 21.60K | 0.00 | 22.10K | N/A | N/A | |
Receivables | | | 8.12M | 10.71M | 11.37M | 11.36M | 8.64M | |
Other Current Assets | | | 833.60K | 1.18M | 878.60K | 190.00K | 200.00K | |
Total Current Assets | | | 10.63M | 12.66M | 14.86M | 17.40M | 12.06M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.16M | 1.47M | 1.58M | 660.00K | 770.00K | |
Investments And Advances | | | 44.90K | 44.90K | 44.90K | 150.00K | 150.00K | |
Goodwill | | | 7.77M | 7.77M | 7.74M | N/A | N/A | |
Intangibles | | | 23.31M | 23.45M | 20.27M | 11.43M | 9.95M | |
Other Non-Current Assets | | | 1.26M | 1.29M | 944.70K | 1.17M | 1.08M | |
Total Non-Current Assets | | | 33.57M | 34.06M | 30.61M | 13.45M | 11.98M | |
|
TOTAL ASSETS | | | 44.20M | 46.73M | 45.46M | 30.85M | 24.04M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 668.10K | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 4.81M | 7.00M | 4.68M | 2.33M | 2.68M | |
Accrued Expenses | | | N/A | N/A | N/A | 2.98M | 2.77M | |
Accounts Payable | | | 5.34M | 10.69M | 17.76M | 6.77M | 5.44M | |
Other Current Liabilities | | | 6.00M | 1.62M | 1.26M | 1.86M | 1.76M | |
Total Current Liabilities | | | 16.14M | 19.98M | 16.38M | 13.94M | 12.65M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 13.02M | 14.62M | 12.38M | 4.72M | 2.98M | |
Deferred Taxes/Income | | | 983.00K | 1.12M | 1.21M | N/A | N/A | |
Other Non-Current Liabilities | | | 4.10M | 4.46M | 3.85M | 1.79M | 1.67M | |
Total Non-Current Liabilities | | | 18.10M | 20.20M | 17.45M | 6.51M | 4.69M | |
|
TOTAL LIABILITIES | | | 34.24M | 40.18M | 33.83M | 20.45M | 17.34M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -6.17M | -3.75M | 1.37M | 3.36M | 1.71M | |
Additional Paid In Capital | | | 13.80M | 8.55M | 8.55M | 5.65M | 3.01M | |
Minority Interest | | | 0.00 | 0.00 | 12.60K | 0.00 | 30.00K | |
Common Shares | | | 2.54M | 1.91M | 1.91M | 1.77M | 1.60M | |
Treasury Stock | | | N/A | N/A | N/A | -490.00K | -30.00K | |
Other Shareholders' Equity | | | -214.60K | -166.30K | -202.50K | 110.00K | 420.00K | |
Shares Outstanding | | | 11.46M | 8.65M | 8.67M | 7.19M | 7.19M | |
Tangible Book Value per Share | | | -1.84 | -2.85 | -1.89 | -0.14 | -0.45 | |
Total Shareholders' Equity | | | 9.96M | 6.55M | 11.64M | 10.40M | 6.70M | |
|
TOTAL LIABILITIES AND EQUITY | | | 44.20M | 46.73M | 45.46M | 30.85M | 24.04M | |
|
Statistics | |
---|
Debt/Equity | | | 1.31 | 2.33 | 1.06 | 0.45 | 0.44 | |
Current Ratio | | | 0.66 | 0.63 | 0.91 | 1.25 | 0.95 | |
Return On Assets (ROA) | | | -9.66% | -10.92% | 1.07% | 5.41% | 3.91% | |
Return On Equity (ROE) | | | -42.86% | -77.95% | 4.17% | 16.06% | 14.03% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 2.30% | 7.63% | 14.22% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 2.53% | 7.63% | 14.22% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 23.54% | 112.50% | |