| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.61M | 230.60K | 2.75M | 14.40M | 1.32M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Receivables | | | 37.96M | 25.81M | 20.53M | 27.05M | 27.84M | |
| Other Current Assets | | | 26.97M | 14.89M | 8.97M | 9.39M | 3.25M | |
| Total Current Assets | | | 67.54M | 40.93M | 32.25M | 50.83M | 32.41M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 43.45M | 500.70K | 930.00K | 530.00K | 240.00K | |
| Investments And Advances | | | 0.00 | 535.90K | N/A | N/A | N/A | |
| Goodwill | | | 2.04M | N/A | N/A | N/A | N/A | |
| Intangibles | | | N/A | 0.00 | 120.00K | 2.20M | 1.64M | |
| Other Non-Current Assets | | | 791.90K | 266.20K | 5.74M | 10.80M | 140.00K | |
| Total Non-Current Assets | | | 47.34M | 1.30M | 6.80M | 13.54M | 2.02M | |
| |
| TOTAL ASSETS | | | 114.88M | 42.23M | 39.05M | 64.37M | 34.43M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 5.51M | 4.67M | 5.13M | 3.79M | 5.14M | |
| Accrued Expenses | | | 158.10K | 1.49M | 160.00K | 340.00K | 160.00K | |
| Accounts Payable | | | 32.37M | 11.81M | 2.70M | 970.00K | 1.90M | |
| Other Current Liabilities | | | 7.92M | 7.43M | 4.84M | 5.00M | 6.12M | |
| Total Current Liabilities | | | 45.96M | 25.39M | 12.83M | 10.09M | 13.32M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.33M | 1.52M | 0.00 | 1.25M | 1.67M | |
| Other Non-Current Liabilities | | | 44.98M | 0.00 | 40.00K | 250.00K | 100.00K | |
| Total Non-Current Liabilities | | | 47.34M | 1.53M | -520.00K | 1.51M | 1.78M | |
| |
| TOTAL LIABILITIES | | | 93.30M | 26.93M | 12.31M | 11.60M | 15.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -33.93M | -27.01M | -13.34M | 11.03M | 10.50M | |
| Additional Paid In Capital | | | 55.37M | 42.46M | 40.17M | 40.16M | 6.64M | |
| Minority Interest | | | 31.80K | 16.20K | -560.00K | 10.00K | 0.00 | |
| Common Shares | | | 169.40K | 39.40K | 20.00K | 20.00K | 20.00K | |
| Other Shareholders' Equity | | | -24.40K | -182.60K | -120.00K | 1.55M | 2.17M | |
| Shares Outstanding | | | 16.94M | 3.94M | 2.41M | 7.59M | 6.97M | |
| Tangible Book Value per Share | | | 1.15 | 3.89 | 11.05 | 6.66 | 2.54 | |
| Total Shareholders' Equity | | | 21.58M | 15.31M | 26.74M | 52.76M | 19.33M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 114.88M | 42.23M | 39.05M | 64.37M | 34.43M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.11 | 0.10 | N/A | 0.02 | 0.09 | |
| Current Ratio | | | 1.47 | 1.61 | 2.51 | 5.04 | 2.43 | |
| Return On Assets (ROA) | | | -6.00% | -29.38% | -62.30% | 1.23% | 12.40% | |
| Return On Equity (ROE) | | | -31.92% | -81.05% | -90.99% | 1.50% | 22.09% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 2.07% | 21.82% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 2.81% | 23.27% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 2.98% | 25.38% | |