| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.29M | 3.31M | 2.96M | 2.36M | 6.57M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | 7.00K | |
| Receivables | | | 4.32M | 3.81M | 2.32M | 3.98M | 6.50M | |
| Inventories | | | 33.00K | 19.00K | 0.00 | 658.00K | 1.43M | |
| Other Current Assets | | | N/A | 2.00K | N/A | 1.00K | 1.49M | |
| Total Current Assets | | | 7.64M | 7.13M | 5.28M | 7.00M | 15.99M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.44M | 4.39M | 5.20M | 8.59M | 4.98M | |
| Investments And Advances | | | 595.00K | 1.16M | 1.17M | 1.17M | 1.11M | |
| Goodwill | | | 24.60M | 24.60M | 24.60M | 18.95M | 21.90M | |
| Intangibles | | | 373.00K | 539.00K | 353.00K | 374.00K | 89.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | -1.00K | N/A | |
| Total Non-Current Assets | | | 29.00M | 30.69M | 31.32M | 29.09M | 28.08M | |
| |
| TOTAL ASSETS | | | 36.64M | 37.83M | 36.60M | 36.09M | 44.07M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.49M | 1.72M | 7.02M | N/A | N/A | |
| Accrued Expenses | | | 1.75M | 1.69M | 1.11M | 1.12M | 1.96M | |
| Accounts Payable | | | 1.32M | 1.65M | 2.06M | 2.96M | 4.34M | |
| Other Current Liabilities | | | 508.00K | 213.00K | 207.00K | 1.31M | 14.09M | |
| Total Current Liabilities | | | 6.08M | 5.27M | 10.40M | 5.39M | 20.39M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.45M | 4.06M | 619.00K | 5.62M | 4.95M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 17.00K | |
| Other Non-Current Liabilities | | | 610.00K | 670.00K | 829.00K | 803.00K | 4.64M | |
| Total Non-Current Liabilities | | | 3.06M | 4.60M | 2.10M | 6.42M | 9.61M | |
| |
| TOTAL LIABILITIES | | | 9.13M | 9.87M | 12.49M | 11.81M | 29.99M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -12.25M | -11.81M | -8.99M | -8.81M | -4.70M | |
| Additional Paid In Capital | | | 36.68M | 36.68M | 30.15M | 30.14M | 17.11M | |
| Minority Interest | | | 0.00 | -128.00K | 647.00K | N/A | N/A | |
| Common Shares | | | 3.08M | 3.08M | 2.94M | 2.94M | 1.38M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | -1.00K | 280.00K | |
| Shares Outstanding | | | 306.99M | 306.99M | 294.17M | 294.27M | 138.09M | |
| Tangible Book Value per Share | | | 0.01 | 0.01 | -0.00 | 0.02 | -0.06 | |
| Total Shareholders' Equity | | | 27.51M | 27.95M | 24.10M | 24.27M | 14.07M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 36.64M | 37.83M | 36.60M | 36.09M | 44.07M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.09 | 0.15 | 0.03 | 0.23 | 0.35 | |
| Current Ratio | | | 1.26 | 1.35 | 0.51 | 1.30 | 0.78 | |
| Return On Assets (ROA) | | | 6.77% | 3.71% | 2.46% | -14.62% | -10.11% | |
| Return On Equity (ROE) | | | 9.02% | 5.03% | 3.74% | -21.74% | -31.67% | |
| Return On Invested Capital (ROIC) | | | 7.85% | 4.21% | 0.72% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.85% | 4.21% | 0.72% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 42.86% | 18.47% | 15.19% | N/A | N/A | |