ASSETS | |
---|
Current Assets | |
---|
Cash | | | 8.20M | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | N/A | 6.71M | 18.21M | 24.52M | 18.19M | |
Receivables | | | 2.70M | 2.10M | 1.98M | 1.02M | 490.00K | |
Other Current Assets | | | 1.80M | 1.26M | 1.29M | 996.00K | 1.25M | |
Total Current Assets | | | 12.70M | 10.08M | 21.48M | 26.54M | 19.92M | |
|
Non-Current Assets | |
---|
PPE Net | | | 500.00K | 818.00K | 735.00K | 293.00K | 4.48M | |
Investments And Advances | | | 0.00 | 1.12M | 980.00K | 1.19M | 2.35M | |
Goodwill | | | 17.80M | 17.85M | 17.85M | 17.85M | 17.85M | |
Intangibles | | | 45.70M | 48.69M | 55.51M | 61.54M | 68.40M | |
Other Non-Current Assets | | | 13.80M | 16.28M | 9.92M | 9.10M | 7.60M | |
Total Non-Current Assets | | | 77.80M | 84.75M | 85.00M | 89.97M | 100.68M | |
|
TOTAL ASSETS | | | 90.50M | 94.83M | 106.48M | 116.51M | 120.60M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 1.16M | |
Current Portion Of LT Debt. | | | 300.00K | 5.88M | 791.00K | 86.00K | 1.80M | |
Accrued Expenses | | | 6.30M | 8.09M | 5.99M | 6.60M | 13.55M | |
Accounts Payable | | | 4.10M | 3.31M | 3.94M | 5.42M | 2.26M | |
Other Current Liabilities | | | 6.20M | 7.09M | 3.20M | 1.04M | 1.47M | |
Total Current Liabilities | | | 16.90M | 24.38M | 13.93M | 13.14M | 20.24M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 4.84M | 30.87M | 28.21M | 2.49M | |
Deferred Taxes/Income | | | N/A | 6.42M | 9.44M | 8.05M | 0.00 | |
Other Non-Current Liabilities | | | 3.50M | 6.42M | 9.44M | 8.05M | 0.00 | |
Total Non-Current Liabilities | | | 3.50M | 11.27M | 40.31M | 36.26M | 2.49M | |
|
TOTAL LIABILITIES | | | 20.40M | 35.65M | 54.23M | 49.40M | 22.74M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 54.40M | 43.52M | 36.74M | 51.62M | 82.37M | |
Additional Paid In Capital | | | 14.40M | 14.43M | 14.33M | 14.33M | 14.33M | |
Common Shares | | | 1.30M | 1.24M | 1.18M | 1.16M | 1.16M | |
Other Shareholders' Equity | | | 0.00 | N/A | N/A | N/A | 8.00K | |
Shares Outstanding | | | 124.99M | 123.64M | 117.51M | 116.32M | 116.32M | |
Tangible Book Value per Share | | | 0.05 | -0.06 | -0.18 | -0.11 | 0.10 | |
Total Shareholders' Equity | | | 70.10M | 59.18M | 52.24M | 67.11M | 97.86M | |
|
TOTAL LIABILITIES AND EQUITY | | | 90.50M | 94.83M | 106.48M | 116.51M | 120.60M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | 0.08 | 0.59 | 0.42 | 0.04 | |
Current Ratio | | | 0.75 | 0.41 | 1.54 | 2.02 | 0.98 | |
Return On Assets (ROA) | | | 10.06% | 5.42% | -16.21% | -30.91% | -40.51% | |
Return On Equity (ROE) | | | 12.98% | 8.68% | -33.04% | -53.67% | -49.92% | |
Return On Invested Capital (ROIC) | | | 14.86% | 6.52% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 14.86% | 7.21% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 108.29% | N/A | N/A | N/A | N/A | |