| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 5.43M | 8.02M | 7.40M | 5.03M | 3.04M | |
| Receivables | | | 32.71M | 36.94M | 25.38M | 18.45M | 19.55M | |
| Other Current Assets | | | 22.64M | 23.38M | 19.35M | 260.00K | 4.13M | |
| Total Current Assets | | | 60.77M | 68.34M | 52.13M | 23.73M | 26.71M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 674.10K | 951.90K | 1.33M | 740.00K | 280.00K | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | 1.13M | N/A | |
| Total Non-Current Assets | | | 674.10K | 951.90K | 1.33M | 1.87M | 280.00K | |
| |
| TOTAL ASSETS | | | 61.44M | 69.29M | 53.46M | 25.60M | 26.99M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 1.36M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 256.50K | 3.12M | 521.60K | 250.00K | 120.00K | |
| Accounts Payable | | | 39.30M | 42.01M | 27.45M | 12.65M | 18.30M | |
| Other Current Liabilities | | | N/A | N/A | 0.00 | 350.00K | 100.00K | |
| Total Current Liabilities | | | 39.55M | 46.49M | 27.97M | 13.26M | 18.52M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 5.10K | 35.40K | 194.40K | 230.00K | 50.00K | |
| Total Non-Current Liabilities | | | 5.10K | -106.60K | 187.80K | 220.00K | 50.00K | |
| |
| TOTAL LIABILITIES | | | 39.56M | 46.38M | 28.16M | 13.48M | 18.57M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 8.05M | 9.03M | 12.76M | 11.62M | 7.94M | |
| Additional Paid In Capital | | | 13.83M | 13.88M | 12.54M | 490.00K | N/A | |
| Minority Interest | | | 0.00 | -141.90K | -6.50K | N/A | N/A | |
| Common Shares | | | 2.80K | 2.80K | 2.50K | 0.00 | 490.00K | |
| Treasury Stock | | | 0.00 | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 27.50M | 25.00M | 25.00M | 21.25M | 24.58M | |
| Tangible Book Value per Share | | | 0.80 | 0.92 | 1.01 | 0.57 | 0.34 | |
| Total Shareholders' Equity | | | 21.89M | 22.91M | 25.30M | 12.11M | 8.43M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 61.44M | 69.29M | 53.46M | 25.60M | 26.99M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 1.54 | 1.47 | 1.86 | 1.79 | 1.44 | |
| Return On Assets (ROA) | | | -7.66% | -5.39% | 2.13% | 14.45% | 13.34% | |
| Return On Equity (ROE) | | | -21.52% | -16.31% | 4.50% | 30.55% | 42.70% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 5.15% | 30.09% | 39.17% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 5.15% | 30.09% | 39.17% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 5.15% | 30.09% | 39.17% | |