| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 5.10M | 1.44M | 959.60K | 120.00K | 530.00K | |
| Receivables | | | 1.21M | 931.70K | 826.40K | 470.00K | 650.00K | |
| Other Current Assets | | | 2.04M | 2.14M | 1.48M | 1.46M | 1.11M | |
| Total Current Assets | | | 8.34M | 4.51M | 3.27M | 2.04M | 2.29M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.09M | 1.01M | 702.50K | N/A | N/A | |
| Goodwill | | | 8.01M | 8.01M | 5.70M | N/A | N/A | |
| Intangibles | | | 5.42M | 5.84M | 4.63M | N/A | N/A | |
| Other Non-Current Assets | | | 38.00K | 33.80K | 21.30K | 1.84M | 560.00K | |
| Total Non-Current Assets | | | 14.56M | 14.89M | 11.06M | 1.84M | 570.00K | |
| |
| TOTAL ASSETS | | | 22.91M | 19.41M | 14.33M | 3.88M | 2.86M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.30K | 149.00K | 0.00 | 670.00K | 520.00K | |
| Current Portion Of LT Debt. | | | 148.80K | 2.19M | 4.40K | 250.00K | 190.00K | |
| Accrued Expenses | | | 1.20M | 1.59M | 868.10K | 520.00K | 80.00K | |
| Accounts Payable | | | 2.45M | 2.38M | 1.15M | 1.52M | 940.00K | |
| Other Current Liabilities | | | 134.10K | 2.23M | 77.00K | 1.68M | 990.00K | |
| Total Current Liabilities | | | 3.93M | 8.54M | 2.10M | 4.64M | 2.72M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.70M | 1.48M | 615.10K | 360.00K | 350.00K | |
| Other Non-Current Liabilities | | | 2.68M | 2.72M | 1.85M | 1.75M | 1.10M | |
| Total Non-Current Liabilities | | | 15.55M | 8.30M | 6.32M | 2.12M | 1.45M | |
| |
| TOTAL LIABILITIES | | | 19.48M | 16.84M | 8.42M | 6.76M | 4.17M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -43.85M | -26.56M | -12.11M | -4.29M | -1.74M | |
| Additional Paid In Capital | | | 47.28M | 29.12M | 18.02M | 1.41M | 430.00K | |
| Minority Interest | | | 4.17M | 4.11M | 3.86M | N/A | N/A | |
| Common Shares | | | 100.00 | 2.20K | 1.30K | 0.00 | 0.00 | |
| Shares Outstanding | | | 729.10K | 273.10K | 167.60K | 149.60K | 149.60K | |
| Tangible Book Value per Share | | | -13.73 | -41.32 | -26.41 | -0.24 | -0.11 | |
| Total Shareholders' Equity | | | 3.43M | 2.57M | 5.91M | -2.88M | -1.31M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 22.91M | 19.41M | 14.33M | 3.88M | 2.86M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.54 | 0.63 | 0.10 | -0.36 | -0.66 | |
| Current Ratio | | | 2.12 | 0.53 | 1.56 | 0.44 | 0.84 | |
| Return On Assets (ROA) | | | -115.01% | -82.05% | -64.84% | -59.79% | 3.50% | |
| Return On Equity (ROE) | | | -768.58% | -619.96% | -157.21% | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 7.18% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 7.18% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 7.18% | |