| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.22M | 4.87M | 4.69M | 202.70K | 406.60K | |
| Cash Equivalents | | | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Receivables | | | 11.45M | 10.16M | 8.15M | 6.33M | 4.54M | |
| Inventories | | | 44.80K | 49.20K | 52.30K | 36.30K | 43.00K | |
| Other Current Assets | | | 280.40K | 216.30K | 166.80K | 149.10K | 101.70K | |
| Total Current Assets | | | 14.99M | 15.30M | 13.06M | 6.72M | 5.09M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.76M | 1.71M | 1.26M | 1.52M | 1.77M | |
| Investments And Advances | | | 616.50K | 729.20K | 553.40K | 146.60K | 208.70K | |
| Intangibles | | | 2.21M | 2.14M | 2.12M | 798.50K | 782.00K | |
| Other Non-Current Assets | | | 1.05M | 30.30K | 9.30K | 17.10K | 25.50K | |
| Total Non-Current Assets | | | 8.63M | 4.61M | 3.94M | 2.48M | 2.78M | |
| |
| TOTAL ASSETS | | | 23.63M | 19.90M | 17.00M | 9.20M | 7.88M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 17.70K | 12.50K | 1.00K | 127.90K | 27.90K | |
| Current Portion Of LT Debt. | | | 1.21M | 846.00K | 752.40K | 760.90K | 1.51M | |
| Accrued Expenses | | | 2.67M | 2.11M | 2.03M | 704.00K | 475.90K | |
| Accounts Payable | | | 7.89M | 3.85M | 3.08M | 2.88M | 1.90M | |
| Other Current Liabilities | | | 1.24M | 4.74M | 2.63M | 2.15M | 1.62M | |
| Total Current Liabilities | | | 13.02M | 11.56M | 8.49M | 6.63M | 5.53M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.41M | 3.61M | 1.16M | 1.92M | 1.81M | |
| Other Non-Current Liabilities | | | 0.00 | 0.00 | 0.00 | N/A | 0.00 | |
| Total Non-Current Liabilities | | | 7.41M | 3.61M | 1.16M | 1.92M | 1.81M | |
| |
| TOTAL LIABILITIES | | | 20.43M | 15.18M | 9.64M | 8.55M | 7.34M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -5.25M | -5.35M | -2.72M | -1.89M | -2.00M | |
| Additional Paid In Capital | | | 7.70M | 9.37M | 9.37M | 2.04M | 2.04M | |
| Common Shares | | | 745.90K | 704.50K | 704.50K | 499.90K | 499.90K | |
| Other Shareholders' Equity | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
| Shares Outstanding | | | 2.98M | 2.82M | 2.82M | 2.82M | 2.82M | |
| Tangible Book Value per Share | | | 0.33 | 0.92 | 1.86 | -0.05 | -0.09 | |
| Total Shareholders' Equity | | | 3.20M | 4.72M | 7.35M | 650.80K | 537.20K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 23.63M | 19.90M | 17.00M | 9.20M | 7.88M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.32 | 0.77 | 0.16 | 3.15 | 3.42 | |
| Current Ratio | | | 1.15 | 1.32 | 1.54 | 1.01 | 0.92 | |
| Return On Assets (ROA) | | | -10.70% | -13.21% | -4.88% | 1.23% | -6.74% | |
| Return On Equity (ROE) | | | -79.03% | -55.66% | -11.27% | 17.46% | -98.85% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 4.12% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 4.12% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 5.85% | N/A | |