| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 95.70M | 24.28M | 22.31M | 11.38M | 6.75M | |
| Receivables | | | 18.00M | 33.60M | 27.43M | 8.42M | 5.39M | |
| Inventories | | | 700.00K | 117.49K | 12.78K | 39.68K | 68.21K | |
| Other Current Assets | | | 400.00K | 6.08M | 745.82K | 291.14K | 160.12K | |
| Total Current Assets | | | 114.90M | 64.07M | 50.50M | 20.13M | 12.37M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 100.00K | 81.25K | 99.49K | 94.41K | 41.01K | |
| Investments And Advances | | | 1.00M | 2.09M | 2.08M | 1.26M | 80.25K | |
| Goodwill | | | 600.00K | 479.27K | 669.14K | 868.24K | 1.12M | |
| Intangibles | | | 1.40M | 2.66M | 607.62K | 674.96K | 677.32K | |
| Other Non-Current Assets | | | 0.00 | N/A | 0.00 | 0.00 | 12.30K | |
| Total Non-Current Assets | | | 3.10M | 5.30M | 3.46M | 2.90M | 1.93M | |
| |
| TOTAL ASSETS | | | 118.00M | 69.38M | 53.95M | 23.03M | 14.30M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 6.00K | 2.50K | 2.50K | 12.95K | |
| Current Portion Of LT Debt. | | | 1.20M | 8.76M | 175.00K | 140.00K | N/A | |
| Accrued Expenses | | | 13.40M | 31.93M | 25.53M | 10.66M | 5.73M | |
| Accounts Payable | | | 41.50M | 20.41M | 19.61M | 6.18M | 5.00M | |
| Other Current Liabilities | | | 700.00K | 21.21K | 230.62K | 74.00K | 163.72K | |
| Total Current Liabilities | | | 56.80M | 61.13M | 45.54M | 17.06M | 10.91M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 33.80M | 0.00 | 105.00K | 175.00K | 955.00K | |
| Other Non-Current Liabilities | | | 0.00 | 0.00 | 137.63K | 122.63K | 132.63K | |
| Total Non-Current Liabilities | | | 33.80M | 0.00 | 242.63K | 297.63K | 1.09M | |
| |
| TOTAL LIABILITIES | | | 90.60M | 61.13M | 45.79M | 17.35M | 12.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 18.00M | -1.16M | -323.22K | -2.34M | -1.98M | |
| Additional Paid In Capital | | | 8.50M | 8.53M | 7.63M | 7.16M | 3.60M | |
| Common Shares | | | 900.00K | 884.75K | 864.41K | 853.84K | 680.19K | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | 0.00 | N/A | 0.00 | |
| Shares Outstanding | | | 5.90M | 5.87M | 5.74M | 5.67M | 4.51M | |
| Tangible Book Value per Share | | | 4.31 | 0.87 | 1.20 | 0.73 | 0.11 | |
| Total Shareholders' Equity | | | 27.40M | 8.25M | 8.17M | 5.67M | 2.30M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 118.00M | 69.38M | 53.95M | 23.03M | 14.30M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.23 | N/A | 0.01 | 0.03 | 0.42 | |
| Current Ratio | | | 2.02 | 1.05 | 1.11 | 1.18 | 1.13 | |
| Return On Assets (ROA) | | | 20.18% | -3.32% | 3.74% | -1.56% | -16.61% | |
| Return On Equity (ROE) | | | 86.90% | -27.94% | 24.68% | -6.34% | -103.24% | |
| Return On Invested Capital (ROIC) | | | 35.21% | N/A | 22.17% | 15.73% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 35.21% | N/A | 22.17% | 15.73% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 36.40% | N/A | 26.14% | 21.21% | N/A | |