ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 9.86M | 12.28M | 13.22M | 27.67M | 23.03M | |
Marketable Securities | | | 724.00K | 724.00K | 390.00K | 390.00K | 390.00K | |
Receivables | | | 10.94M | 9.26M | 9.54M | 11.45M | 10.43M | |
Inventories | | | 134.00K | 114.00K | 87.00K | 155.00K | 149.00K | |
Other Current Assets | | | 2.24M | 2.27M | 2.05M | 2.45M | 1.84M | |
Total Current Assets | | | 23.89M | 24.65M | 25.29M | 42.12M | 35.84M | |
|
Non-Current Assets | |
---|
PPE Net | | | 10.20M | 11.63M | 8.74M | 8.17M | 9.48M | |
Investments And Advances | | | 680.00K | 680.00K | 672.00K | 643.00K | N/A | |
Goodwill | | | N/A | 12.53M | 12.53M | 12.53M | 12.53M | |
Intangibles | | | 51.99M | 22.90M | 21.51M | 17.46M | 14.54M | |
Other Non-Current Assets | | | 1.56M | 1.51M | 682.00K | 2.58M | 1.36M | |
Total Non-Current Assets | | | 64.44M | 49.26M | 44.13M | 41.38M | 37.92M | |
|
TOTAL ASSETS | | | 88.33M | 73.91M | 69.42M | 83.51M | 73.76M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 8.97M | |
Current Portion Of LT Debt. | | | 2.66M | 1.42M | 1.81M | 1.69M | 1.72M | |
Accrued Expenses | | | N/A | 2.86M | 2.75M | 2.30M | 2.07M | |
Accounts Payable | | | 4.08M | 4.96M | 4.21M | 6.08M | 4.93M | |
Other Current Liabilities | | | 11.04M | 6.29M | 5.64M | 5.33M | 4.93M | |
Total Current Liabilities | | | 17.78M | 15.53M | 14.40M | 15.40M | 22.62M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 12.50M | 8.48M | 4.05M | 3.33M | 4.58M | |
Deferred Taxes/Income | | | 3.39M | 2.18M | 2.48M | 1.33M | 802.00K | |
Other Non-Current Liabilities | | | 5.82M | 563.00K | 692.00K | 218.00K | 186.00K | |
Total Non-Current Liabilities | | | 21.70M | 11.22M | 7.22M | 4.88M | 5.57M | |
|
TOTAL LIABILITIES | | | 39.48M | 26.75M | 21.62M | 20.28M | 28.18M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -77.87M | -79.21M | -78.40M | -62.82M | -53.91M | |
Additional Paid In Capital | | | 109.25M | 109.15M | 109.09M | 108.60M | 83.93M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 16.56M | 16.56M | 16.56M | 16.56M | 15.06M | |
Other Shareholders' Equity | | | 914.00K | 647.00K | 558.00K | 892.00K | 506.00K | |
Shares Outstanding | | | 16.56M | 16.56M | 16.56M | 16.56M | 15.06M | |
Tangible Book Value per Share | | | -0.19 | 0.71 | 0.83 | 2.01 | 1.23 | |
Total Shareholders' Equity | | | 48.85M | 47.16M | 47.80M | 63.23M | 45.58M | |
|
TOTAL LIABILITIES AND EQUITY | | | 88.33M | 73.91M | 69.42M | 83.51M | 73.76M | |
|
Statistics | |
---|
Debt/Equity | | | 0.26 | 0.18 | 0.08 | 0.05 | 0.30 | |
Current Ratio | | | 1.34 | 1.59 | 1.76 | 2.74 | 1.58 | |
Return On Assets (ROA) | | | 1.51% | -1.09% | -22.45% | -10.67% | -3.03% | |
Return On Equity (ROE) | | | 2.73% | -1.70% | -32.60% | -14.09% | -4.91% | |
Return On Invested Capital (ROIC) | | | 2.34% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.76% | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 20.72% | N/A | N/A | N/A | N/A | |