| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 19.82M | 2.30M | 9.98M | |
| Cash Equivalents | | | 11.05M | N/A | 65.40K | 1.20K | 0.00 | |
| Marketable Securities | | | 869.70K | N/A | 1.33M | N/A | N/A | |
| Receivables | | | 53.30M | N/A | 72.27M | 26.06M | 16.51M | |
| Inventories | | | 1.83M | N/A | 777.40K | 66.50K | 251.00K | |
| Other Current Assets | | | 6.34M | N/A | 2.74M | 1.24M | 372.90K | |
| Total Current Assets | | | 73.40M | N/A | 97.01M | 29.66M | 27.12M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 15.21M | N/A | 7.93M | 2.74M | 1.09M | |
| Investments And Advances | | | 983.80K | N/A | 566.50K | 6.00K | 6.00K | |
| Goodwill | | | 49.19M | N/A | 35.80M | N/A | N/A | |
| Intangibles | | | 27.87M | N/A | 25.83M | 7.52M | 3.72M | |
| Other Non-Current Assets | | | 13.21M | N/A | 5.12M | 1.34M | 86.10K | |
| Total Non-Current Assets | | | 107.45M | N/A | 75.24M | 11.61M | 4.91M | |
| |
| TOTAL ASSETS | | | 180.85M | N/A | 172.25M | 41.28M | 32.03M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 179.20K | N/A | 3.44M | 0.00 | 891.20K | |
| Current Portion Of LT Debt. | | | 18.33M | N/A | 1.38M | 2.45M | 337.70K | |
| Accrued Expenses | | | 12.44M | N/A | 3.58M | 151.00K | 71.60K | |
| Accounts Payable | | | 12.33M | N/A | 10.57M | 4.33M | 1.83M | |
| Other Current Liabilities | | | 12.16M | N/A | 10.85M | 2.17M | 3.02M | |
| Total Current Liabilities | | | 55.45M | N/A | 29.83M | 9.10M | 6.15M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 20.84M | N/A | 13.80M | 1.56M | 237.60K | |
| Deferred Taxes/Income | | | 996.00K | N/A | 2.94M | N/A | N/A | |
| Other Non-Current Liabilities | | | 11.57M | N/A | 3.14M | 359.40K | 639.30K | |
| Total Non-Current Liabilities | | | 35.40M | N/A | 21.30M | 1.92M | 876.90K | |
| |
| TOTAL LIABILITIES | | | 90.85M | N/A | 51.13M | 11.02M | 7.03M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -19.98M | N/A | 11.14M | 10.27M | 5.01M | |
| Additional Paid In Capital | | | 108.54M | N/A | 108.54M | 19.50M | 19.50M | |
| Minority Interest | | | 1.99M | N/A | 1.42M | N/A | N/A | |
| Common Shares | | | 1.44M | N/A | 1.44M | 481.50K | 481.50K | |
| Other Shareholders' Equity | | | 0.00 | N/A | 0.00 | 0.00 | N/A | |
| Shares Outstanding | | | 23.37M | N/A | 23.57M | 15.00M | 15.00M | |
| Tangible Book Value per Share | | | 0.55 | N/A | 2.52 | 1.52 | 1.42 | |
| Total Shareholders' Equity | | | 90.00M | N/A | 121.12M | 30.25M | 25.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 180.85M | N/A | 172.25M | 41.28M | 32.03M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.23 | N/A | 0.14 | 0.05 | 0.05 | |
| Current Ratio | | | 1.32 | N/A | 3.25 | 3.26 | 4.41 | |
| Return On Assets (ROA) | | | -9.06% | N/A | 1.28% | 12.56% | 16.49% | |
| Return On Equity (ROE) | | | -18.20% | N/A | 1.82% | 17.14% | 21.13% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 0.11% | 10.75% | 15.03% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 0.11% | 10.75% | 15.03% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 0.19% | 14.03% | 17.46% | |