ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | 50.00K | 20.00K | 0.00 | |
Cash Equivalents | | | 126.04M | 151.12M | 48.01M | 30.68M | 999.00K | |
Receivables | | | 9.84M | 80.41M | 81.61M | 101.79M | 8.20M | |
Inventories | | | 1.37M | 1.76M | 1.93M | 4.87M | 83.00K | |
Other Current Assets | | | 14.88M | 6.17M | 625.00K | 4.94M | 1.36M | |
Total Current Assets | | | 152.13M | 239.46M | 132.16M | 142.29M | 10.65M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.59M | 5.71M | 294.00K | 816.00K | 738.00K | |
Investments And Advances | | | 600.00K | 0.00 | 1.60M | N/A | N/A | |
Goodwill | | | 0.00 | 21.16M | 21.16M | 21.16M | N/A | |
Intangibles | | | 0.00 | 15.38M | 21.76M | 28.14M | 16.00K | |
Other Non-Current Assets | | | 3.24M | 417.00K | 450.00K | 627.00K | 133.00K | |
Total Non-Current Assets | | | 8.43M | 42.66M | 45.26M | 50.74M | 888.00K | |
|
TOTAL ASSETS | | | 160.56M | 282.12M | 177.42M | 193.03M | 11.54M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.90M | 410.00K | 0.00 | N/A | 0.00 | |
Accrued Expenses | | | 1.06M | 1.60M | 5.70M | 3.60M | 2.62M | |
Accounts Payable | | | 10.41M | 74.76M | 47.02M | 53.09M | 1.97M | |
Other Current Liabilities | | | 2.86M | 4.36M | 10.41M | 68.63M | 7.67M | |
Total Current Liabilities | | | 17.24M | 81.12M | 63.13M | 125.32M | 12.25M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 33.79M | 0.00 | |
Deferred Taxes/Income | | | 0.00 | 1.11M | 1.99M | 2.83M | N/A | |
Other Non-Current Liabilities | | | 2.12M | 3.00M | 0.00 | N/A | N/A | |
Total Non-Current Liabilities | | | 2.21M | 4.40M | 1.99M | 36.62M | 0.00 | |
|
TOTAL LIABILITIES | | | 19.44M | 85.52M | 65.12M | 161.94M | 12.25M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -143.86M | -54.39M | 82.36M | 1.12M | -30.71M | |
Additional Paid In Capital | | | 286.30M | 254.14M | 29.91M | 29.91M | 29.91M | |
Minority Interest | | | 86.00K | 292.00K | 0.00 | N/A | N/A | |
Common Shares | | | 42.00K | 36.00K | 86.00K | 86.00K | 86.00K | |
Other Shareholders' Equity | | | -1.36M | -3.18M | -58.00K | -26.00K | N/A | |
Shares Outstanding | | | 5.94M | 5.08M | 5.08M | 5.08M | 5.08M | |
Tangible Book Value per Share | | | 23.75 | 31.50 | 13.66 | -3.58 | -0.14 | |
Total Shareholders' Equity | | | 141.12M | 196.60M | 112.30M | 31.09M | -718.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 160.56M | 282.12M | 177.42M | 193.03M | 11.54M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | N/A | N/A | 1.09 | N/A | |
Current Ratio | | | 8.83 | 2.95 | 2.09 | 1.14 | 0.87 | |
Return On Assets (ROA) | | | -50.69% | -48.47% | 45.79% | 16.49% | 88.91% | |
Return On Equity (ROE) | | | -57.67% | -69.56% | 72.35% | 102.39% | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 54.50% | 37.62% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 93.98% | 68.79% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 266.58% | N/A | N/A | |