| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 246.40K | 312.00K | 9.00K | 26.00K | 42.00K | |
| Marketable Securities | | | 4.22M | 2.53M | 0.00 | 60.00K | 42.00K | |
| Receivables | | | 5.11M | 2.64M | 51.15M | 36.03M | 18.04M | |
| Other Current Assets | | | 506.60K | 845.00K | 114.00K | 206.00K | 66.00K | |
| Total Current Assets | | | 10.09M | 6.33M | 51.28M | 36.32M | 18.19M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.46M | 9.60M | 0.00 | 940.00K | 1.13M | |
| Investments And Advances | | | 285.50K | 275.00K | N/A | N/A | N/A | |
| Goodwill | | | 726.70K | 737.00K | 73.00K | N/A | N/A | |
| Intangibles | | | 307.50K | 334.00K | 35.35M | 47.47M | 59.33M | |
| Other Non-Current Assets | | | 9.70M | 9.61M | 127.00K | 481.00K | 172.00K | |
| Total Non-Current Assets | | | 21.47M | 20.56M | 35.55M | 48.89M | 60.63M | |
| |
| TOTAL ASSETS | | | 31.56M | 26.89M | 86.83M | 85.21M | 78.82M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.73M | 3.89M | 1.04M | 1.46M | 1.59M | |
| Current Portion Of LT Debt. | | | 243.70K | 1.72M | 1.51M | 565.00K | 346.00K | |
| Accrued Expenses | | | 200.00 | 0.00 | N/A | N/A | N/A | |
| Accounts Payable | | | 8.38M | 6.75M | 572.00K | 876.00K | 426.00K | |
| Other Current Liabilities | | | 3.62M | 2.90M | 40.82M | 38.20M | 34.16M | |
| Total Current Liabilities | | | 13.98M | 15.26M | 43.94M | 41.10M | 36.52M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 769.80K | 10.00K | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 494.70K | 478.00K | 1.53M | 2.14M | 1.91M | |
| Other Non-Current Liabilities | | | 344.30K | 394.00K | 29.15M | 30.22M | 29.37M | |
| Total Non-Current Liabilities | | | 4.62M | 3.42M | 30.68M | 32.28M | 31.24M | |
| |
| TOTAL LIABILITIES | | | 18.60M | 18.68M | 74.62M | 73.38M | 67.76M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | N/A | N/A | N/A | N/A | N/A | |
| Minority Interest | | | 3.02M | 2.54M | 2.00K | -78.00K | -42.00K | |
| Common Shares | | | 539.00K | 376.00K | 342.00K | 342.00K | 3.00K | |
| Other Shareholders' Equity | | | 12.43M | 7.83M | 11.87M | 11.49M | 11.06M | |
| Shares Outstanding | | | 1.83M | 626.00K | 615.00K | 615.00K | 615.00K | |
| Tangible Book Value per Share | | | 6.53 | 11.40 | -37.75 | -57.95 | -78.48 | |
| Total Shareholders' Equity | | | 12.96M | 8.21M | 12.21M | 11.83M | 11.06M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 31.56M | 26.89M | 86.83M | 85.21M | 78.82M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.19 | 0.48 | N/A | N/A | N/A | |
| Current Ratio | | | 0.72 | 0.41 | 1.17 | 0.88 | 0.50 | |
| Return On Assets (ROA) | | | 0.91% | -8.73% | -0.45% | 1.38% | 14.42% | |
| Return On Equity (ROE) | | | 2.22% | -28.61% | -3.19% | 9.93% | 102.78% | |
| Return On Invested Capital (ROIC) | | | N/A | 3.64% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 4.46% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 4.87% | N/A | N/A | N/A | |