| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 5.74M | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | 2.73M | 2.17M | 1.70M | 5.98M | |
| Marketable Securities | | | 179.80K | 169.30K | 155.60K | 44.20K | 517.20K | |
| Receivables | | | 23.00M | 16.00M | 13.55M | 8.73M | 4.57M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 0.00 | N/A | 0.00 | 0.00 | N/A | |
| Total Current Assets | | | 29.00M | 19.00M | 15.88M | 10.48M | 11.07M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.36M | 2.65M | 1.81M | 422.10K | 189.30K | |
| Investments And Advances | | | 170.00K | 140.00K | 170.40K | 244.40K | 201.30K | |
| Intangibles | | | 12.00M | 12.00M | 7.61M | 5.09M | 4.06M | |
| Other Non-Current Assets | | | 0.00 | 0.00 | 1.56M | 1.09M | 452.50K | |
| Total Non-Current Assets | | | 21.00M | 27.00M | 16.37M | 7.88M | 4.90M | |
| |
| TOTAL ASSETS | | | 50.00M | 46.00M | 32.25M | 18.36M | 15.97M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 9.26M | 8.70M | 4.01M | 1.18M | 983.70K | |
| Accrued Expenses | | | 740.00K | 1.14M | 344.70K | 562.90K | 812.70K | |
| Accounts Payable | | | 6.29M | 3.78M | 574.30K | 415.20K | 238.60K | |
| Other Current Liabilities | | | 11.00M | 8.79M | 7.83M | 2.34M | 767.40K | |
| Total Current Liabilities | | | 27.00M | 22.00M | 12.75M | 4.50M | 2.80M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 920.00K | 3.02M | 3.83M | 5.04M | 6.05M | |
| Deferred Taxes/Income | | | 690.00K | 210.00K | 64.10K | 42.50K | 68.40K | |
| Other Non-Current Liabilities | | | 1.87M | 40.00K | 393.90K | 66.70K | 26.50K | |
| Total Non-Current Liabilities | | | 4.00M | 4.00M | 4.28M | 5.15M | 6.15M | |
| |
| TOTAL LIABILITIES | | | 31.00M | 26.00M | 17.04M | 9.65M | 8.95M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -14.00M | -5.10M | -772.50K | -1.54M | -645.60K | |
| Additional Paid In Capital | | | 31.00M | 24.00M | 15.56M | 10.07M | 7.22M | |
| Common Shares | | | 1.02M | 850.00K | 697.30K | 605.40K | 577.10K | |
| Treasury Stock | | | -340.00K | -390.00K | -454.10K | -556.50K | -341.80K | |
| Other Shareholders' Equity | | | 1.80M | 450.00K | 181.70K | 124.20K | 205.10K | |
| Shares Outstanding | | | 25.00M | 21.00M | 17.28M | 15.01M | 14.37M | |
| Tangible Book Value per Share | | | 0.28 | 0.38 | 0.44 | 0.24 | 0.21 | |
| Total Shareholders' Equity | | | 19.00M | 20.00M | 15.21M | 8.71M | 7.02M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 50.00M | 46.00M | 32.25M | 18.36M | 15.97M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.05 | 0.15 | 0.25 | 0.58 | 0.86 | |
| Current Ratio | | | 1.07 | 0.86 | 1.24 | 2.33 | 3.95 | |
| Return On Assets (ROA) | | | -17.76% | -9.37% | 3.43% | -3.02% | -11.61% | |
| Return On Equity (ROE) | | | -46.74% | -21.55% | 7.27% | -6.36% | -26.43% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 6.59% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 7.48% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 13.44% | N/A | N/A | |