| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 1.58M | N/A | N/A | N/A | 10.09M | |
| Receivables | | | 6.83M | 9.80M | 13.00M | N/A | 10.59M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 6.53M | 9.51M | 13.22M | N/A | 155.00K | |
| Total Current Assets | | | 14.94M | 22.00M | 30.00M | N/A | 20.84M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 667.00K | 940.00K | 1.24M | N/A | 728.00K | |
| Investments And Advances | | | 422.00K | 420.00K | 380.00K | N/A | 760.00K | |
| Goodwill | | | 0.00 | 0.00 | 2.00M | N/A | 2.10M | |
| Intangibles | | | 4.81M | 4.55M | 3.66M | N/A | 2.73M | |
| Other Non-Current Assets | | | 1.06M | 0.00 | 0.00 | N/A | 338.00K | |
| Total Non-Current Assets | | | 6.95M | 7.00M | 8.00M | N/A | 6.66M | |
| |
| TOTAL ASSETS | | | 21.89M | 29.00M | 38.00M | N/A | 27.49M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | N/A | 0.00 | |
| Current Portion Of LT Debt. | | | 2.51M | 2.91M | 3.78M | N/A | 4.48M | |
| Accounts Payable | | | 2.92M | 4.48M | 5.40M | N/A | 5.17M | |
| Other Current Liabilities | | | 2.76M | 4.10M | 4.01M | N/A | 4.51M | |
| Total Current Liabilities | | | 8.19M | 11.00M | 13.00M | N/A | 14.16M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.42M | 1.70M | 3.42M | N/A | 2.24M | |
| Deferred Taxes/Income | | | 23.00K | 50.00K | 60.00K | N/A | 14.00K | |
| Other Non-Current Liabilities | | | 0.00 | 0.00 | 0.00 | N/A | 150.00K | |
| Total Non-Current Liabilities | | | 1.40M | 2.00M | 4.00M | N/A | 2.41M | |
| |
| TOTAL LIABILITIES | | | 9.59M | 13.00M | 17.00M | N/A | 16.57M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.85M | -13.00M | -6.78M | N/A | -252.00K | |
| Minority Interest | | | -41.00K | -30.00K | -30.00K | N/A | 6.00K | |
| Common Shares | | | 14.03M | 29.00M | 29.00M | N/A | 11.66M | |
| Treasury Stock | | | 0.00 | -250.00K | -250.00K | N/A | -450.00K | |
| Other Shareholders' Equity | | | 131.00K | -120.00K | 30.00K | N/A | -44.00K | |
| Shares Outstanding | | | 4.57M | 4.04M | 3.95M | N/A | 3.44M | |
| Tangible Book Value per Share | | | 1.64 | 2.59 | 4.14 | N/A | 1.77 | |
| Total Shareholders' Equity | | | 12.31M | 15.00M | 22.00M | N/A | 10.92M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.89M | 29.00M | 38.00M | N/A | 27.49M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.12 | 0.11 | 0.16 | N/A | 0.21 | |
| Current Ratio | | | 1.82 | 2.00 | 2.31 | N/A | 1.47 | |
| Return On Assets (ROA) | | | -33.92% | -22.77% | 1.52% | N/A | 1.53% | |
| Return On Equity (ROE) | | | -60.35% | -44.03% | 2.62% | N/A | 3.86% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 2.21% | N/A | 2.32% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 2.21% | N/A | 9.53% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 2.85% | N/A | N/A | |