USD 17.22
(-5.23%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Total Assets | 230.65 Million | 253.84 Million | 230.76 Million | 177.85 Million | 160.71 Million | 154.48 Million |
Total Current Assets | 101.94 Million | 125.49 Million | 105.61 Million | 65.22 Million | 64.65 Million | 67.86 Million |
Cash And Short Term Investments | 4.55 Million | 5.92 Million | 3.97 Million | 6.05 Million | 9.78 Million | 5.03 Million |
Cash and Cash Equivalents | 4.55 Million | 5.92 Million | 3.97 Million | 6.05 Million | 9.78 Million | 5.03 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 44.63 Million | 51.92 Million | 44.53 Million | 29.25 Million | 26.48 Million | 33.9 Million |
Inventory | 47.9 Million | 59.16 Million | 49.35 Million | 25.12 Million | 24.06 Million | 26.44 Million |
Other Current Assets | 2.85 Million | 5.37 Million | 6.01 Million | 4.41 Million | 3.04 Million | 1.83 Million |
Total Non-Current Assets | 128.71 Million | 128.34 Million | 125.15 Million | 112.62 Million | 96.06 Million | 86.61 Million |
Net PPE | 22.02 Million | 21.66 Million | 20.51 Million | 17.65 Million | 13.3 Million | 5.86 Million |
Good Will And Intangible Assets | 97.12 Million | 97.51 Million | 97.27 Million | 87.55 Million | 78.43 Million | 76.85 Million |
Good Will | 75.1 Million | 73.38 Million | 71.03 Million | 63.88 Million | 56.67 Million | 54.5 Million |
Intangible Assets | 22.02 Million | 24.12 Million | 26.23 Million | 23.67 Million | 21.75 Million | 22.35 Million |
Long-Term Investments | -5.49 Million | -5.02 Million | 5.7 Million | -4.2 Million | -1.72 Million | -1.7 Million |
Tax Assets | 5.49 Million | 5.02 Million | -164 Thousand | 4.2 Million | 1.72 Million | 1.7 Million |
Other Non Current Assets | 9.56 Million | 9.16 Million | 1.83 Million | 7.41 Million | 4.32 Million | 3.9 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 94.05 Million | 122.89 Million | 113.08 Million | 71.11 Million | 72.89 Million | 72.98 Million |
Total Current Liabilities | 69.8 Million | 76.44 Million | 74.84 Million | 49.46 Million | 42.47 Million | 30.71 Million |
Account Payables | 23.1 Million | 26.69 Million | 42.02 Million | 26.22 Million | 24.29 Million | 11.3 Million |
Tax Payables | 1.77 Million | 1.96 Million | 1.79 Million | 1.18 Million | 832 Thousand | 1.13 Million |
Short Term Debt | 3.11 Million | 3.02 Million | 2.51 Million | 2.13 Million | 4.35 Million | - |
Deferred Revenue | 24.41 Million | 23.96 Million | 21.79 Million | 13.57 Million | 9.06 Million | 8.01 Million |
Other Current Liabilities | 19.17 Million | 22.76 Million | 8.5 Million | 7.52 Million | 4.76 Million | 11.39 Million |
Total Non Current Liabilities | 24.25 Million | 46.44 Million | 38.24 Million | 21.64 Million | 30.41 Million | 42.27 Million |
Long-Term Debt | 18.75 Million | 41.42 Million | 33.57 Million | 17.44 Million | 28.68 Million | 40.56 Million |
Deferred Revenue Non Current | -5.49 Million | -5.02 Million | 4.66 Million | -4.2 Million | -1.72 Million | -1.7 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 5.49 Million | 5.02 Million | -4.66 Million | 4.2 Million | 1.72 Million | 1.7 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 136.6 Million | 130.95 Million | 117.67 Million | 106.74 Million | 87.82 Million | 81.5 Million |
Stock Holders Equity | 136.6 Million | 130.95 Million | 117.67 Million | 106.74 Million | 87.82 Million | 81.5 Million |
Common Stock | 322 Thousand | 318 Thousand | 316 Thousand | 310 Thousand | 301 Thousand | 296 Thousand |
Retained Earnings | 34.18 Million | 32.6 Million | 22.88 Million | 18.79 Million | 10.41 Million | 9.63 Million |
Accumulated other comprehensive income | - | - | - | - | - | -4.24 Million |
Common Stock Equity | 136.6 Million | 130.95 Million | 117.67 Million | 106.74 Million | 87.82 Million | 81.5 Million |
Capital Lease Obligation | 8.95 Million | 9.58 Million | 8.25 Million | 7.69 Million | 5.32 Million | - |
Total Investments | -5.49 Million | -5.02 Million | 5.7 Million | -4.2 Million | -1.72 Million | -1.7 Million |
Total Debt | 21.86 Million | 44.45 Million | 36.09 Million | 19.57 Million | 33.03 Million | 40.56 Million |
Net Debt | 17.3 Million | 38.52 Million | 32.12 Million | 13.51 Million | 23.25 Million | 35.52 Million |
Breakdown | 2024 FY | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 |
---|---|---|---|---|---|---|
Total Assets | 230.65 Million | 230.65 Million | 239.3 Million | 247.01 Million | 249.48 Million | 253.84 Million |
Total Current Assets | 101.94 Million | 101.94 Million | 110.43 Million | 116.87 Million | 121.87 Million | 125.49 Million |
Cash And Short Term Investments | 4.55 Million | 4.55 Million | 3.3 Million | 4.26 Million | 4.18 Million | 5.92 Million |
Cash and Cash Equivalents | 4.55 Million | 4.55 Million | 3.3 Million | 4.26 Million | 4.18 Million | 5.92 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 44.63 Million | 44.63 Million | 47.44 Million | 47.82 Million | 49.9 Million | 51.92 Million |
Inventory | 47.9 Million | 47.9 Million | 55.05 Million | 56.17 Million | 57.69 Million | 59.16 Million |
Other Current Assets | 2.85 Million | 2.85 Million | 4.62 Million | 6.88 Million | 7.62 Million | 5.37 Million |
Total Non-Current Assets | 128.71 Million | 128.71 Million | 128.87 Million | 130.14 Million | 127.61 Million | 128.34 Million |
Net PPE | 22.02 Million | 22.02 Million | 22.58 Million | 23.35 Million | 20.74 Million | 21.66 Million |
Good Will And Intangible Assets | 97.12 Million | 97.12 Million | 96.7 Million | 97.23 Million | 97.75 Million | 97.51 Million |
Good Will | 75.1 Million | 75.1 Million | 74.15 Million | 74.15 Million | 74.15 Million | 73.38 Million |
Intangible Assets | 22.02 Million | 22.02 Million | 22.54 Million | 23.07 Million | 23.6 Million | 24.12 Million |
Long-Term Investments | -5.49 Million | -5.49 Million | 7.9 Million | 8 Million | 7.5 Million | -5.02 Million |
Tax Assets | 5.49 Million | 5.49 Million | 22.54 Million | -8 Million | -7.5 Million | 5.02 Million |
Other Non Current Assets | 9.56 Million | 9.56 Million | -20.86 Million | 9.56 Million | 9.12 Million | 9.16 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 94.05 Million | 94.05 Million | 105.84 Million | 115.43 Million | 115.47 Million | 122.89 Million |
Total Current Liabilities | 69.8 Million | 69.8 Million | 72.26 Million | 72.15 Million | 70.71 Million | 76.44 Million |
Account Payables | 23.1 Million | 23.1 Million | 29.2 Million | 34.61 Million | 31.59 Million | 26.69 Million |
Tax Payables | 1.77 Million | 1.77 Million | - | - | - | 1.96 Million |
Short Term Debt | 3.11 Million | 3.11 Million | 3.27 Million | 3.49 Million | 2.79 Million | 3.02 Million |
Deferred Revenue | 24.41 Million | 24.41 Million | 29.21 Million | 23.22 Million | 24.87 Million | 23.96 Million |
Other Current Liabilities | 19.17 Million | 19.17 Million | 10.56 Million | 10.82 Million | 11.45 Million | 22.76 Million |
Total Non Current Liabilities | 24.25 Million | 24.25 Million | 33.58 Million | 43.27 Million | 44.76 Million | 46.44 Million |
Long-Term Debt | 18.75 Million | 18.75 Million | 21.89 Million | 38.27 Million | 39.77 Million | 41.42 Million |
Deferred Revenue Non Current | -5.49 Million | -5.49 Million | 1.37 Million | -5 Million | 33.87 Million | -5.02 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 5.49 Million | 5.49 Million | 5.15 Million | 5 Million | -33.87 Million | 5.02 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 136.6 Million | 136.6 Million | 133.46 Million | 131.58 Million | 134 Million | 130.95 Million |
Stock Holders Equity | 136.6 Million | 136.6 Million | 133.46 Million | 131.58 Million | 134 Million | 130.95 Million |
Common Stock | 322 Thousand | 322 Thousand | 322 Thousand | 321 Thousand | 319 Thousand | 318 Thousand |
Retained Earnings | 34.18 Million | 34.18 Million | 32.11 Million | 31.16 Million | 33.89 Million | 32.6 Million |
Accumulated other comprehensive income | - | - | - | - | - | - |
Common Stock Equity | 136.6 Million | 136.6 Million | 133.46 Million | 131.58 Million | 134 Million | 130.95 Million |
Capital Lease Obligation | 8.95 Million | 8.95 Million | 6.53 Million | 10.88 Million | 8.68 Million | 9.58 Million |
Total Investments | -5.49 Million | -5.49 Million | 7.9 Million | 8 Million | 7.5 Million | -5.02 Million |
Total Debt | 21.86 Million | 21.86 Million | 31.69 Million | 41.76 Million | 42.56 Million | 44.45 Million |
Net Debt | 17.3 Million | 17.3 Million | 28.39 Million | 37.5 Million | 38.37 Million | 38.52 Million |
MFEA
DSNY
RLLVF
ULCC
BRCK
4483