| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.18M | 4.04M | 9.25M | 2.82M | 3.95M | |
| Cash Equivalents | | | 1.11M | 1.23M | 405.00K | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | 405.00K | N/A | N/A | |
| Receivables | | | 16.23M | 18.47M | 10.45M | 4.40M | 2.58M | |
| Inventories | | | 7.33M | 3.40M | 4.51M | 989.50K | 1.39M | |
| Other Current Assets | | | -1.00K | N/A | 598.70K | 1.14M | 720.00K | |
| Total Current Assets | | | 26.85M | 27.14M | 25.22M | 9.35M | 8.64M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.13M | 1.22M | 334.60K | 190.90K | 110.00K | |
| Investments And Advances | | | 790.00K | 749.80K | 713.40K | 719.10K | 840.00K | |
| Goodwill | | | 12.51M | 12.45M | 9.25M | 3.83M | 630.00K | |
| Intangibles | | | 13.85M | 13.68M | 12.72M | 2.93M | 2.75M | |
| Other Non-Current Assets | | | N/A | 0.00 | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 28.28M | 28.10M | 23.40M | 7.73M | 4.39M | |
| |
| TOTAL ASSETS | | | 55.13M | 55.24M | 48.61M | 17.08M | 13.03M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.00M | 345.90K | 266.30K | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 2.57M | N/A | N/A | |
| Accrued Expenses | | | 166.00K | 279.30K | 2.28M | 1.50M | 650.00K | |
| Accounts Payable | | | 12.36M | 11.88M | 9.21M | 1.35M | 1.11M | |
| Other Current Liabilities | | | N/A | N/A | 2.17M | 777.00K | 80.00K | |
| Total Current Liabilities | | | 15.52M | 12.51M | 16.50M | 3.62M | 1.84M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 18.25M | 20.04M | 15.49M | 6.28M | 3.98M | |
| Deferred Taxes/Income | | | N/A | N/A | 1.57M | N/A | N/A | |
| Other Non-Current Liabilities | | | 11.35M | 10.72M | 240.80K | 161.90K | 0.00 | |
| Total Non-Current Liabilities | | | 29.61M | 30.76M | 17.51M | 6.44M | 3.98M | |
| |
| TOTAL LIABILITIES | | | 45.13M | 43.27M | 34.01M | 10.06M | 5.82M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -5.05M | -3.09M | -387.10K | -281.40K | -700.00K | |
| Additional Paid In Capital | | | 14.70M | 14.70M | 14.70M | 7.08M | 7.70M | |
| Minority Interest | | | 10.00K | 3.40K | 217.00K | N/A | N/A | |
| Common Shares | | | 294.00K | 293.60K | 292.70K | 212.10K | 210.00K | |
| Other Shareholders' Equity | | | 59.00K | 58.50K | 1.00K | N/A | N/A | |
| Shares Outstanding | | | 5.78M | 5.78M | 5.77M | 4.30M | 4.24M | |
| Tangible Book Value per Share | | | -2.83 | -2.45 | -1.28 | 0.06 | 0.90 | |
| Total Shareholders' Equity | | | 10.00M | 11.96M | 14.60M | 7.01M | 7.21M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 55.13M | 55.24M | 48.61M | 17.08M | 13.03M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.12 | 1.70 | 1.08 | 0.90 | 0.55 | |
| Current Ratio | | | 1.73 | 2.17 | 1.53 | 2.58 | 4.70 | |
| Return On Assets (ROA) | | | -6.75% | -4.69% | 0.26% | 0.36% | -4.76% | |
| Return On Equity (ROE) | | | -37.20% | -21.64% | 0.86% | 0.89% | -8.60% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 2.27% | 0.95% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 2.33% | 0.95% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 7.66% | 1.90% | N/A | |