ASSETS | |
---|
Current Assets | |
---|
Cash | | | 5.63M | 7.89M | 6.56M | 2.25M | 2.03M | |
Receivables | | | 31.00M | 27.00M | 19.85M | 9.52M | 3.09M | |
Other Current Assets | | | 3.42M | 2.75M | 3.74M | 815.30K | 638.40K | |
Total Current Assets | | | 40.00M | 38.00M | 30.15M | 12.59M | 5.76M | |
|
Non-Current Assets | |
---|
PPE Net | | | 134.00M | 123.00M | 57.29M | 47.82M | 3.14M | |
Investments And Advances | | | 200.00K | 310.00K | 479.00K | 542.90K | 0.00 | |
Intangibles | | | 70.00K | 90.00K | 128.00K | 104.70K | 48.70K | |
Other Non-Current Assets | | | 460.00K | 710.00K | 511.40K | 0.00 | N/A | |
Total Non-Current Assets | | | 138.00M | 129.00M | 58.41M | 48.47M | 3.19M | |
|
TOTAL ASSETS | | | 178.00M | 167.00M | 88.56M | 61.05M | 8.95M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 6.34M | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 140.00K | 160.00K | 198.40K | 175.10K | 74.70K | |
Accrued Expenses | | | 29.00M | 25.00M | 12.37M | 7.70M | 131.70K | |
Accounts Payable | | | 6.26M | 6.00M | 7.49M | 3.87M | 737.40K | |
Other Current Liabilities | | | 1.08M | 2.18M | 4.41M | 4.07M | 321.10K | |
Total Current Liabilities | | | 43.00M | 33.00M | 24.47M | 15.82M | 1.26M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 80.00K | 170.00K | 290.80K | 352.20K | 177.40K | |
Deferred Taxes/Income | | | 0.00 | 1.54M | 735.10K | 354.60K | 0.00 | |
Other Non-Current Liabilities | | | 105.00M | 93.00M | 37.74M | 33.96M | 0.00 | |
Total Non-Current Liabilities | | | 105.00M | 95.00M | 38.77M | 34.67M | 177.40K | |
|
TOTAL LIABILITIES | | | 148.00M | 128.00M | 63.24M | 50.48M | 1.44M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 14.00M | 24.00M | 16.33M | 2.41M | 425.60K | |
Additional Paid In Capital | | | 16.00M | 15.00M | 8.98M | 8.16M | 7.08M | |
Common Shares | | | 0.00 | 0.00 | 400.00 | 400.00 | 400.00 | |
Shares Outstanding | | | 42.00M | 42.00M | 42.00M | 42.00M | 42.00M | |
Tangible Book Value per Share | | | 0.71 | 0.93 | 0.60 | 0.25 | 0.18 | |
Total Shareholders' Equity | | | 30.00M | 39.00M | 25.31M | 10.57M | 7.50M | |
|
TOTAL LIABILITIES AND EQUITY | | | 178.00M | 167.00M | 88.56M | 61.05M | 8.95M | |
|
Statistics | |
---|
Debt/Equity | | | 0.21 | 0.00 | 0.01 | 0.03 | 0.02 | |
Current Ratio | | | 0.93 | 1.15 | 1.23 | 0.80 | 4.55 | |
Return On Assets (ROA) | | | -5.51% | 4.46% | 15.72% | 3.24% | 4.51% | |
Return On Equity (ROE) | | | -32.70% | 19.08% | 55.00% | 18.74% | 5.37% | |
Return On Invested Capital (ROIC) | | | N/A | 4.79% | 22.11% | 3.93% | 5.24% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 4.79% | 22.11% | 3.93% | 5.24% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 4.79% | 22.15% | 3.94% | 5.27% | |