USD | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 |
---|---|---|---|---|---|---|---|---|---|
Revenue | 12.2m | 47.5m | 42.6m | 42.9m | 43.4m | 43.3m | 47.0m | 51.5m | 54.3m |
Revenue growth, % | 1% | 1% | 0% | ||||||
Sales and marketing expense | 448.0k | 758.0k | 809.0k | 822.0k | 584.0k | 612.0k | 575.0k | 611.0k | 552.0k |
R&D expense | 1.4m | 1.6m | 1.6m | 1.7m | 1.6m | 1.6m | 1.8m | 1.3m | 1.8m |
Operating expense total | 3.8m | 16.2m | 5.0m | 4.5m | 3.8m | 4.6m | 5.1m | 4.4m | 2.4m |
Depreciation and amortization | 2.5m | ||||||||
Interest expense | 6.7m | 5.8m | 4.7m | 3.8m | 3.6m | 2.6m | 3.0m | 5.0m | 6.4m |
Pre tax profit | 4.4m | 5.2m | 3.5m | 4.3m | 3.7m | 4.0m | (126.0k) | 5.2m | 8.9m |
Income tax expense | 1.1m | 995.0k | 348.0k | 196.0k | 54.0k | 160.0k | (97.0k) | 279.0k | 1.1m |
Net Income | 3.3m | 4.2m | 3.2m | 4.1m | 3.6m | 3.8m | (29.0k) | 4.9m | 7.9m |
USD | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 |
---|---|---|---|---|---|---|---|---|---|
Cash | 9.5m | 16.0m | 11.8m | 31.1m | 33.5m | 25.9m | 13.4m | 19.9m | 89.9m |
Accounts Receivable | 511.8m | 463.8m | 493.9m | 528.9m | 560.7m | 729.1m | 763.9m | 738.2m | |
Inventories | |||||||||
PP&E | 30.3m | 32.5m | 40.5m | 42.1m | 41.3m | 39.3m | 37.2m | 36.7m | 35.3m |
Goodwill | 621.0k | 1.7m | 1.7m | ||||||
Total Assets | 849.5m | 907.5m | 864.3m | 876.3m | 896.8m | 903.0m | 981.8m | 1.0b | 1.1b |
Accounts Payable | 784.5m | ||||||||
Short-term debt | 11.5m | ||||||||
Long-term debt | |||||||||
Total Debt | 25.0m | 25.0m | 67.5m | 60.0m | 11.5m | ||||
Total Liabilities | 763.6m | 818.2m | 783.5m | 787.8m | 803.6m | 809.0m | 885.4m | 936.2m | 944.7m |
Common Stock | 24.8m | 24.8m | 24.8m | 24.8m | 24.8m | 25.1m | 25.9m | 25.9m | |
Additional Paid-in Capital | 16.3m | 16.4m | 16.4m | 16.4m | 16.4m | 16.4m | 17.3m | 20.7m | 21.0m |
Retained Earnings | 45.1m | 48.3m | 50.4m | 53.2m | 55.2m | 57.0m | 54.7m | 57.6m | 63.0m |
Total Equity | 85.9m | 89.3m | 80.8m | 88.5m | 93.2m | 94.0m | 96.4m | 102.0m | 109.8m |
Debt to Equity Ratio | 0.3 x | 0.3 x | 0.7 x | 0.6 x | |||||
Debt to Assets Ratio | 0 x | 0 x | 0.1 x | 0.1 x | |||||
Financial Leverage | 9.9 x | 10.2 x | 10.7 x | 9.9 x | 9.6 x | 9.6 x | 10.2 x | 10.2 x | 9.6 x |
USD | FY, 2011 | FY, 2012 | FY, 2013 | FY, 2014 | FY, 2015 | FY, 2016 | FY, 2017 | FY, 2018 | FY, 2019 |
---|---|---|---|---|---|---|---|---|---|
Net Income | 3.3m | 4.2m | 3.2m | 4.1m | 3.6m | 3.8m | (29.0k) | 4.9m | 7.9m |
Depreciation and Amortization | 1.8m | 1.9m | 2.0m | 2.3m | 2.5m | 2.7m | 2.7m | 2.5m | 2.2m |
Cash From Operating Activities | 9.4m | 9.8m | 8.5m | 10.0m | 7.8m | 8.7m | 9.4m | 12.2m | 12.4m |
Purchases of PP&E | (2.5m) | (4.1m) | (10.9m) | (3.8m) | (1.8m) | (891.0k) | (619.0k) | (478.0k) | (1.8m) |
Cash From Investing Activities | 30.0m | (45.0m) | 15.6m | (9.2m) | (15.4m) | (23.6m) | (98.4m) | 12.0m | 29.1m |
Dividends Paid | (991.0k) | (991.0k) | (1.1m) | (1.3m) | (1.7m) | (2.0m) | (2.2m) | (2.3m) | (2.5m) |
Cash From Financing Activities | (43.0m) | 52.7m | (35.1m) | 1.2m | 11.3m | 3.8m | 77.5m | 3.6m | 6.1m |
Net Change in Cash | (3.6m) | 17.5m | (11.0m) | 2.0m | 3.7m | (11.1m) | (11.4m) | 27.8m | 47.6m |
Interest Paid | (7.0m) | 5.9m | 4.8m | 3.9m | 3.6m | 2.6m | 2.9m | 4.7m | 6.4m |
Income Taxes Paid | 1.2m | 550.0k | 535.0k | 200.0k | 600.0k |
USD | Q2, 2011 |
---|---|
Financial Leverage | 9.9 x |