| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 400.00 | 400.00 | 400.00 | 400.00 | N/A | |
| Cash Equivalents | | | 614.50K | 1.21M | 1.93M | 122.30K | 147.30K | |
| Receivables | | | 4.18M | 3.51M | 2.93M | 2.22M | 1.33M | |
| Other Current Assets | | | 836.80K | 427.80K | 117.00K | 115.70K | 144.60K | |
| Total Current Assets | | | 5.63M | 5.15M | 4.98M | 2.46M | 1.62M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.84M | 1.91M | 1.86M | 776.90K | 586.00K | |
| Investments And Advances | | | N/A | N/A | 0.00 | 122.90K | 147.90K | |
| Intangibles | | | 2.99M | 2.25M | 927.30K | 85.10K | 33.90K | |
| Other Non-Current Assets | | | 361.50K | 368.70K | 55.00K | 44.90K | N/A | |
| Total Non-Current Assets | | | 5.19M | 4.53M | 2.85M | 1.06M | 767.80K | |
| |
| TOTAL ASSETS | | | 10.83M | 9.68M | 7.83M | 3.52M | 2.39M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 897.10K | 389.10K | 646.60K | 482.90K | N/A | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | 137.00K | |
| Accounts Payable | | | 1.52M | 915.50K | 815.30K | 315.70K | 167.00K | |
| Other Current Liabilities | | | 1.65M | 1.41M | 1.16M | 779.00K | 861.70K | |
| Total Current Liabilities | | | 4.07M | 2.71M | 2.63M | 1.58M | 1.17M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.07M | 1.16M | 2.01M | 703.40K | 611.80K | |
| Deferred Taxes/Income | | | 2.70K | 1.90K | 1.30K | 7.00K | N/A | |
| Other Non-Current Liabilities | | | 591.40K | 536.00K | 365.60K | 303.50K | 216.00K | |
| Total Non-Current Liabilities | | | 1.67M | 1.69M | 2.38M | 1.01M | 827.70K | |
| |
| TOTAL LIABILITIES | | | 5.73M | 4.41M | 5.00M | 2.59M | 1.99M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.07M | 1.25M | 687.00K | 497.20K | 120.70K | |
| Additional Paid In Capital | | | N/A | N/A | N/A | 38.50K | N/A | |
| Common Shares | | | 591.10K | 591.10K | 454.70K | 250.00K | 250.00K | |
| Other Shareholders' Equity | | | 3.44M | 3.43M | 1.68M | 177.10K | 25.20K | |
| Shares Outstanding | | | 5.32M | 5.32M | 4.09M | 3.98M | 3.98M | |
| Tangible Book Value per Share | | | 0.40 | 0.57 | 0.46 | 0.21 | 0.09 | |
| Total Shareholders' Equity | | | 5.10M | 5.27M | 2.82M | 924.30K | 395.80K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.83M | 9.68M | 7.83M | 3.52M | 2.39M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.21 | 0.22 | 0.71 | 0.76 | 1.55 | |
| Current Ratio | | | 1.39 | 1.90 | 1.90 | 1.56 | 1.39 | |
| Return On Assets (ROA) | | | 0.44% | 5.80% | 8.26% | 13.76% | 4.82% | |
| Return On Equity (ROE) | | | 0.93% | 10.66% | 22.90% | 52.35% | 29.08% | |
| Return On Invested Capital (ROIC) | | | 1.42% | 4.34% | 11.07% | 24.85% | 8.72% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.56% | 5.26% | 17.61% | 26.52% | 9.91% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.04% | 8.62% | 24.58% | 27.82% | 10.23% | |