ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 3.51M | 19.22M | 43.26M | 11.82M | 9.41M | |
Receivables | | | 31.50M | 25.61M | 15.33M | 11.24M | 15.49M | |
Other Current Assets | | | 1.10M | 889.00K | 4.80M | 5.25M | 488.00K | |
Total Current Assets | | | 36.11M | 45.72M | 63.38M | 28.31M | 25.39M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.56M | 5.00M | 3.08M | 1.69M | 1.58M | |
Investments And Advances | | | 3.54M | 3.54M | N/A | N/A | N/A | |
Goodwill | | | 23.77M | 18.16M | 7.88M | 1.94M | 2.04M | |
Intangibles | | | 22.70M | 18.59M | 10.07M | 7.92M | 9.14M | |
Other Non-Current Assets | | | 234.00K | 194.00K | 106.00K | 960.00K | 382.00K | |
Total Non-Current Assets | | | 60.46M | 52.78M | 26.19M | 16.80M | 22.83M | |
|
TOTAL ASSETS | | | 96.57M | 98.50M | 89.58M | 45.12M | 48.22M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.17M | 1.04M | 2.58M | 802.00K | 746.00K | |
Accrued Expenses | | | 1.44M | 2.46M | 1.33M | N/A | N/A | |
Accounts Payable | | | 2.25M | 2.69M | 1.84M | 6.13M | 12.05M | |
Other Current Liabilities | | | 22.74M | 11.87M | 9.41M | 7.56M | 1.74M | |
Total Current Liabilities | | | 27.60M | 18.06M | 15.16M | 14.49M | 14.54M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.90M | 11.20M | 6.25M | 25.62M | 22.49M | |
Deferred Taxes/Income | | | 1.79M | 1.47M | 659.00K | 245.00K | 315.00K | |
Other Non-Current Liabilities | | | 6.65M | 5.97M | 3.11M | 2.63M | 3.34M | |
Total Non-Current Liabilities | | | 17.34M | 18.64M | 10.01M | 28.50M | 26.15M | |
|
TOTAL LIABILITIES | | | 44.94M | 36.70M | 25.18M | 42.98M | 40.69M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -18.22M | -7.35M | -10.16M | -10.30M | -4.91M | |
Additional Paid In Capital | | | 69.45M | 68.75M | 74.15M | 12.17M | 12.17M | |
Common Shares | | | 407.00K | 403.00K | 403.00K | 273.00K | 273.00K | |
Shares Outstanding | | | 40.70M | 40.31M | 40.33M | 40.11M | 40.11M | |
Tangible Book Value per Share | | | 0.13 | 0.62 | 1.15 | -0.19 | -0.09 | |
Total Shareholders' Equity | | | 51.63M | 61.81M | 64.40M | 2.13M | 7.53M | |
|
TOTAL LIABILITIES AND EQUITY | | | 96.57M | 98.50M | 89.58M | 45.12M | 48.22M | |
|
Statistics | |
---|
Debt/Equity | | | 0.17 | 0.18 | 0.10 | 12.00 | 2.99 | |
Current Ratio | | | 1.31 | 2.53 | 4.18 | 1.95 | 1.75 | |
Return On Assets (ROA) | | | -13.72% | -7.39% | -26.26% | -11.90% | 0.44% | |
Return On Equity (ROE) | | | -25.66% | -11.77% | -36.53% | -251.50% | 2.83% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 1.13% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 1.57% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 2.91% | |