| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.96M | 3.98M | 5.08M | 3.55M | 3.55M | |
| Receivables | | | 4.17M | 7.28M | 8.94M | 8.21M | 13.62M | |
| Inventories | | | 6.43M | 8.54M | 13.13M | 10.95M | 9.94M | |
| Other Current Assets | | | 7.38M | 9.95M | 11.75M | 12.10M | 8.58M | |
| Total Current Assets | | | 20.93M | 29.75M | 38.90M | 34.81M | 35.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.95M | 3.75M | 8.73M | 8.38M | 6.34M | |
| Intangibles | | | 15.92M | 20.52M | 19.31M | 19.90M | 18.63M | |
| Other Non-Current Assets | | | 0.00 | 300.00K | 1.11M | 1.10M | 0.00 | |
| Total Non-Current Assets | | | 19.87M | 24.57M | 29.15M | 29.39M | 24.96M | |
| |
| TOTAL ASSETS | | | 40.81M | 54.32M | 68.05M | 64.20M | 60.66M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.13M | 664.50K | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 11.58M | 17.37M | 28.85M | 18.84M | 12.94M | |
| Accrued Expenses | | | 796.90K | 1.01M | 3.52M | 1.12M | 560.00K | |
| Accounts Payable | | | 1.84M | 2.35M | 1.99M | 3.39M | 4.43M | |
| Other Current Liabilities | | | 3.55M | 1.78M | 3.20M | 4.04M | 2.52M | |
| Total Current Liabilities | | | 18.90M | 23.17M | 37.57M | 27.38M | 20.46M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 12.80M | 12.97M | 17.99M | 28.79M | 33.33M | |
| Total Non-Current Liabilities | | | 12.80M | 12.97M | 17.99M | 28.79M | 33.33M | |
| |
| TOTAL LIABILITIES | | | 31.70M | 36.14M | 55.56M | 56.17M | 53.79M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 30.05M | 30.05M | 12.89M | 12.89M | 12.89M | |
| Common Shares | | | 132.40K | 132.40K | 110.00K | 110.00K | 110.00K | |
| Other Shareholders' Equity | | | -21.08M | -12.00M | -510.00K | -4.97M | -6.13M | |
| Shares Outstanding | | | 16.55M | 16.55M | 13.91M | 13.91M | 13.91M | |
| Tangible Book Value per Share | | | -0.05 | -0.02 | -0.06 | -0.11 | -0.11 | |
| Total Shareholders' Equity | | | 9.11M | 18.18M | 12.49M | 8.03M | 6.87M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 40.81M | 54.32M | 68.05M | 64.20M | 60.66M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.53 | 0.75 | 1.44 | 3.59 | 4.85 | |
| Current Ratio | | | 1.11 | 1.28 | 1.04 | 1.27 | 1.74 | |
| Return On Assets (ROA) | | | -21.39% | -21.97% | 7.02% | 2.07% | -1.95% | |
| Return On Equity (ROE) | | | -95.83% | -65.63% | 38.27% | 16.56% | -17.18% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 20.63% | 11.29% | 2.04% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 20.63% | 11.29% | 2.04% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 56.30% | 24.56% | 3.81% | |