ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.46M | 5.50M | 2.20M | 700.00K | 100.00K | |
Receivables | | | 25.55M | 16.10M | 18.30M | 7.60M | 8.60M | |
Inventories | | | 1.49M | 2.50M | 2.50M | N/A | N/A | |
Other Current Assets | | | 973.00K | 1.60M | 1.10M | 200.00K | 200.00K | |
Total Current Assets | | | 31.48M | 25.70M | 24.10M | 8.50M | 8.90M | |
|
Non-Current Assets | |
---|
PPE Net | | | 14.13M | 15.40M | 11.00M | 6.10M | 6.70M | |
Investments And Advances | | | 8.63M | 12.30M | 12.70M | 5.00M | 100.00K | |
Goodwill | | | N/A | 0.00 | 36.90M | N/A | N/A | |
Intangibles | | | 12.44M | 14.00M | 18.90M | 0.00 | N/A | |
Other Non-Current Assets | | | 30.00K | 0.00 | 0.00 | N/A | 0.00 | |
Total Non-Current Assets | | | 35.22M | 41.80M | 79.60M | 11.10M | 6.80M | |
|
TOTAL ASSETS | | | 66.70M | 67.50M | 103.70M | 19.60M | 15.70M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 4.50M | 3.70M | 3.20M | |
Current Portion Of LT Debt. | | | 1.82M | 5.40M | 6.70M | 300.00K | 400.00K | |
Accrued Expenses | | | 5.98M | 6.50M | 7.70M | 200.00K | 100.00K | |
Accounts Payable | | | 20.53M | 12.90M | 13.20M | 2.80M | 4.30M | |
Other Current Liabilities | | | 7.02M | 5.40M | 2.40M | 1.20M | 500.00K | |
Total Current Liabilities | | | 35.35M | 30.20M | 34.40M | 8.20M | 8.50M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.96M | 8.20M | 5.10M | 1.70M | 2.00M | |
Deferred Taxes/Income | | | N/A | 0.00 | 800.00K | 600.00K | 1.10M | |
Other Non-Current Liabilities | | | 10.27M | 9.70M | 3.60M | 1.20M | 200.00K | |
Total Non-Current Liabilities | | | 18.23M | 18.00M | 9.50M | 3.50M | 3.30M | |
|
TOTAL LIABILITIES | | | 53.58M | 48.20M | 43.90M | 11.70M | 11.80M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -74.20M | -54.80M | -1.00M | 5.30M | 6.60M | |
Additional Paid In Capital | | | 87.32M | 74.10M | 60.90M | 2.60M | -2.70M | |
Common Shares | | | 5.00K | 0.00 | 0.00 | 0.00 | 0.00 | |
Shares Outstanding | | | 47.32M | 15.10M | 11.80M | 5.30M | 5.30M | |
Tangible Book Value per Share | | | 0.01 | 0.35 | 0.35 | 1.49 | 0.74 | |
Total Shareholders' Equity | | | 13.12M | 19.30M | 59.90M | 7.90M | 3.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 66.70M | 67.50M | 103.70M | 19.60M | 15.70M | |
|
Statistics | |
---|
Debt/Equity | | | 0.61 | 0.42 | 0.16 | 0.68 | 1.33 | |
Current Ratio | | | 0.89 | 0.85 | 0.70 | 1.04 | 1.05 | |
Return On Assets (ROA) | | | -29.11% | -79.67% | -6.08% | -6.43% | 16.11% | |
Return On Equity (ROE) | | | -148.00% | -278.65% | -10.53% | -15.95% | 64.87% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 6.99% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 6.99% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 6.99% | |