ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 46.88M | 13.81M | 9.79M | 18.90M | 17.57M | |
Marketable Securities | | | 14.00K | 14.00K | 510.00K | N/A | N/A | |
Receivables | | | 28.01M | 14.29M | 9.53M | 11.38M | 10.05M | |
Other Current Assets | | | 6.09M | 3.97M | 3.86M | 3.68M | 4.24M | |
Total Current Assets | | | 81.00M | 32.08M | 23.69M | 33.96M | 31.86M | |
|
Non-Current Assets | |
---|
PPE Net | | | 8.34M | 7.33M | 6.82M | 8.57M | 13.84M | |
Goodwill | | | 2.00M | 2.08M | 2.04M | 2.14M | 2.15M | |
Intangibles | | | 13.35M | 13.76M | 12.53M | 10.35M | 4.66M | |
Other Non-Current Assets | | | 8.76M | 4.19M | 2.97M | 4.20M | 4.75M | |
Total Non-Current Assets | | | 32.45M | 27.35M | 24.35M | 25.26M | 25.39M | |
|
TOTAL ASSETS | | | 113.45M | 59.43M | 48.04M | 59.22M | 57.25M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.64M | 1.26M | 880.00K | 1.28M | 1.71M | |
Accrued Expenses | | | 19.60M | 11.64M | 14.08M | 14.99M | 10.20M | |
Accounts Payable | | | 4.55M | 11.91M | 2.63M | 1.82M | 1.44M | |
Other Current Liabilities | | | 13.71M | 7.37M | 3.23M | 3.21M | 5.00M | |
Total Current Liabilities | | | 39.51M | 22.93M | 20.82M | 21.30M | 18.35M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.74M | 6.78M | 5.08M | 6.22M | 6.28M | |
Deferred Taxes/Income | | | 32.00K | 22.00K | 70.00K | 20.00K | 40.00K | |
Other Non-Current Liabilities | | | 3.78M | 4.70M | 4.04M | 5.28M | 6.33M | |
Total Non-Current Liabilities | | | 10.47M | 10.79M | 8.45M | 7.99M | 9.26M | |
|
TOTAL LIABILITIES | | | 49.98M | 33.73M | 29.27M | 29.29M | 27.61M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 18.98M | -9.68M | -8.78M | 3.16M | 4.83M | |
Additional Paid In Capital | | | 53.09M | 43.15M | 35.82M | 35.12M | 31.92M | |
Minority Interest | | | -83.00K | -708.00K | -730.00K | -3.52M | -3.39M | |
Common Shares | | | 345.00K | 320.00K | 310.00K | 300.00K | 290.00K | |
Treasury Stock | | | -6.46M | -6.46M | -6.47M | -6.47M | -6.47M | |
Other Shareholders' Equity | | | -2.47M | -1.62M | -2.11M | -2.19M | -940.00K | |
Shares Outstanding | | | 31.30M | 28.75M | 27.41M | 27.16M | 25.80M | |
Tangible Book Value per Share | | | 1.54 | 0.34 | 0.15 | 0.64 | 0.88 | |
Total Shareholders' Equity | | | 63.47M | 25.70M | 18.77M | 29.93M | 29.64M | |
|
TOTAL LIABILITIES AND EQUITY | | | 113.45M | 59.43M | 48.04M | 59.22M | 57.25M | |
|
Statistics | |
---|
Debt/Equity | | | 0.11 | 0.26 | 0.27 | 0.21 | 0.21 | |
Current Ratio | | | 2.05 | 1.40 | 1.14 | 1.59 | 1.74 | |
Return On Assets (ROA) | | | 25.26% | -1.53% | -24.85% | -2.82% | 1.08% | |
Return On Equity (ROE) | | | 45.15% | -3.53% | -63.61% | -5.58% | 2.09% | |
Return On Invested Capital (ROIC) | | | 26.00% | 0.69% | N/A | N/A | 2.42% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 71.08% | 1.11% | N/A | N/A | 4.41% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 164.39% | 3.67% | N/A | N/A | 6.47% | |