| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 9.19M | 7.89M | 6.56M | 2.25M | 2.03M | |
| Receivables | | | 26.10M | 27.34M | 19.85M | 9.52M | 3.09M | |
| Other Current Assets | | | 2.37M | 2.75M | 3.74M | 815.30K | 638.40K | |
| Total Current Assets | | | 37.67M | 37.98M | 30.15M | 12.59M | 5.76M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 126.62M | 122.97M | 57.29M | 47.82M | 3.14M | |
| Investments And Advances | | | 745.60K | 309.50K | 479.00K | 542.90K | 0.00 | |
| Intangibles | | | 54.60K | 92.70K | 128.00K | 104.70K | 48.70K | |
| Other Non-Current Assets | | | 5.13M | 2.77M | 511.40K | 0.00 | N/A | |
| Total Non-Current Assets | | | 132.55M | 129.05M | 58.41M | 48.47M | 3.19M | |
| |
| TOTAL ASSETS | | | 170.21M | 167.03M | 88.56M | 61.05M | 8.95M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.29M | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 386.30K | 155.60K | 198.40K | 175.10K | 74.70K | |
| Accrued Expenses | | | 29.56M | 24.62M | 12.37M | 7.70M | 131.70K | |
| Accounts Payable | | | 9.01M | 6.00M | 7.49M | 3.87M | 737.40K | |
| Other Current Liabilities | | | 1.54M | 2.18M | 4.41M | 4.07M | 321.10K | |
| Total Current Liabilities | | | 45.79M | 32.96M | 24.47M | 15.82M | 1.26M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 397.70K | 169.70K | 290.80K | 352.20K | 177.40K | |
| Deferred Taxes/Income | | | 0.00 | 1.54M | 735.10K | 354.60K | 0.00 | |
| Other Non-Current Liabilities | | | 98.94M | 93.13M | 37.74M | 33.96M | 0.00 | |
| Total Non-Current Liabilities | | | 99.34M | 94.83M | 38.77M | 34.67M | 177.40K | |
| |
| TOTAL LIABILITIES | | | 145.12M | 127.80M | 63.24M | 50.48M | 1.44M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 8.42M | 23.77M | 16.33M | 2.41M | 425.60K | |
| Additional Paid In Capital | | | 16.67M | 15.47M | 8.98M | 8.16M | 7.08M | |
| Common Shares | | | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | |
| Shares Outstanding | | | 42.25M | 41.63M | 42.00M | 42.00M | 42.00M | |
| Tangible Book Value per Share | | | 0.59 | 0.94 | 0.60 | 0.25 | 0.18 | |
| Total Shareholders' Equity | | | 25.09M | 39.24M | 25.31M | 10.57M | 7.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 170.21M | 167.03M | 88.56M | 61.05M | 8.95M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.23 | 0.00 | 0.01 | 0.03 | 0.02 | |
| Current Ratio | | | 0.82 | 1.15 | 1.23 | 0.80 | 4.55 | |
| Return On Assets (ROA) | | | -9.02% | 4.45% | 15.72% | 3.24% | 4.51% | |
| Return On Equity (ROE) | | | -61.18% | 18.96% | 55.00% | 18.74% | 5.37% | |
| Return On Invested Capital (ROIC) | | | N/A | 4.78% | 22.11% | 3.93% | 5.24% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 4.78% | 22.11% | 3.93% | 5.24% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 4.78% | 22.15% | 3.94% | 5.27% | |