| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 15.06M | 5.97M | 13.85M | 2.73M | 4.69M | |
| Cash Equivalents | | | 1.29M | 8.02M | 8.00M | N/A | N/A | |
| Receivables | | | 25.00M | 46.00M | 22.32M | 13.52M | 8.79M | |
| Inventories | | | 10.00M | 8.36M | 5.32M | 1.77M | 2.15M | |
| Total Current Assets | | | 51.00M | 69.00M | 49.50M | 18.02M | 15.63M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.78M | 2.29M | 1.68M | 1.13M | 725.00K | |
| Investments And Advances | | | 3.09M | 4.20M | 1.94M | 968.00K | 289.00K | |
| Goodwill | | | 4.96M | 4.96M | 4.96M | 4.96M | 4.96M | |
| Intangibles | | | 6.50M | 5.40M | 4.76M | 3.54M | 2.62M | |
| Other Non-Current Assets | | | N/A | 0.00 | 1.00K | N/A | N/A | |
| Total Non-Current Assets | | | 19.00M | 16.00M | 13.33M | 10.59M | 8.59M | |
| |
| TOTAL ASSETS | | | 70.00M | 85.00M | 62.83M | 28.62M | 24.22M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 10.00M | 10.00M | 3.80M | 1.95M | 800.00K | |
| Current Portion Of LT Debt. | | | 2.68M | N/A | 1.99M | 1.76M | 1.53M | |
| Accrued Expenses | | | 7.00M | 9.78M | 5.03M | 3.16M | 2.21M | |
| Accounts Payable | | | 4.96M | 9.59M | 6.21M | 2.94M | 2.57M | |
| Other Current Liabilities | | | 440.00K | 2.47M | 107.00K | 4.00K | 1.00K | |
| Total Current Liabilities | | | 25.00M | 32.00M | 15.15M | 9.81M | 7.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 9.01M | 13.00M | 14.18M | 8.12M | 7.83M | |
| Other Non-Current Liabilities | | | 2.93M | 3.94M | 4.42M | 1.03M | 917.00K | |
| Total Non-Current Liabilities | | | 12.00M | 17.00M | 18.59M | 9.15M | 8.74M | |
| |
| TOTAL LIABILITIES | | | 37.00M | 49.00M | 33.74M | 18.96M | 15.85M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 24.00M | 28.00M | 20.86M | 3.19M | 1.91M | |
| Common Shares | | | 8.26M | 8.26M | 8.23M | 6.46M | 6.46M | |
| Shares Outstanding | | | 8.20M | 8.26M | 8.23M | 8.20M | 8.20M | |
| Tangible Book Value per Share | | | 2.63 | 3.10 | 2.35 | 0.14 | 0.10 | |
| Total Shareholders' Equity | | | 33.00M | 36.00M | 29.09M | 9.65M | 8.37M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 70.00M | 85.00M | 62.83M | 28.62M | 24.22M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.58 | 0.64 | 0.62 | 1.04 | 1.03 | |
| Current Ratio | | | 2.04 | 2.16 | 3.27 | 1.84 | 2.20 | |
| Return On Assets (ROA) | | | -5.17% | 8.89% | 3.50% | 4.48% | 4.05% | |
| Return On Equity (ROE) | | | -10.97% | 21.00% | 7.56% | 13.29% | 11.72% | |
| Return On Invested Capital (ROIC) | | | N/A | 11.63% | 4.41% | 5.57% | 4.93% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 13.33% | 5.22% | 5.57% | 4.93% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 16.42% | 6.73% | 9.44% | 8.54% | |