| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 40.70K | 100.00 | |
| Cash Equivalents | | | 16.00M | N/A | 8.31M | 9.22M | N/A | |
| Marketable Securities | | | 1.23M | N/A | 2.72M | N/A | N/A | |
| Receivables | | | 27.50M | N/A | 21.73M | 20.65M | 788.30K | |
| Inventories | | | N/A | N/A | N/A | 436.00K | 14.70K | |
| Other Current Assets | | | 527.00K | N/A | 38.39M | 5.58M | 50.00K | |
| Total Current Assets | | | 45.26M | N/A | 71.14M | 35.88M | 853.10K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 8.29M | N/A | 930.00K | 852.00K | 700.00 | |
| Investments And Advances | | | 885.00K | N/A | 726.00K | 2.00K | 3.06M | |
| Goodwill | | | N/A | N/A | 4.24M | 806.00K | N/A | |
| Intangibles | | | 9.68M | N/A | 4.47M | 2.00K | 4.37M | |
| Other Non-Current Assets | | | 18.72M | N/A | 3.16M | 801.00K | 5.60K | |
| Total Non-Current Assets | | | 37.58M | N/A | 13.59M | 2.50M | 7.44M | |
| |
| TOTAL ASSETS | | | 82.84M | N/A | 84.73M | 38.38M | 8.29M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | N/A | 1.66M | 882.00K | 53.40K | |
| Current Portion Of LT Debt. | | | 2.94M | N/A | 2.39M | 1.50M | 135.00K | |
| Accrued Expenses | | | N/A | N/A | 1.06M | 626.00K | N/A | |
| Accounts Payable | | | 57.09M | N/A | 59.70M | 26.39M | 2.50M | |
| Other Current Liabilities | | | 408.00K | N/A | 6.02M | 1.03M | 3.18M | |
| Total Current Liabilities | | | 60.44M | N/A | 70.83M | 30.43M | 5.87M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.80M | N/A | 3.19M | 4.80M | 0.00 | |
| Deferred Taxes/Income | | | 204.00K | N/A | 66.00K | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.29M | N/A | 1.08M | 1.21M | 166.20K | |
| Total Non-Current Liabilities | | | 8.23M | N/A | 5.89M | 6.01M | 166.20K | |
| |
| TOTAL LIABILITIES | | | 68.67M | N/A | 76.72M | 36.44M | 6.03M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | N/A | N/A | -5.09M | 1.01M | -1.77M | |
| Minority Interest | | | -61.00K | N/A | 1.56M | 6.80K | N/A | |
| Common Shares | | | N/A | N/A | 13.10M | 942.00K | 4.03M | |
| Other Shareholders' Equity | | | 14.17M | N/A | N/A | N/A | 0.00 | |
| Shares Outstanding | | | 19.29M | N/A | 11.49M | 4.08M | 4.08M | |
| Tangible Book Value per Share | | | 0.23 | N/A | -0.06 | 0.28 | -0.52 | |
| Total Shareholders' Equity | | | 14.17M | N/A | 8.01M | 1.95M | 2.26M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 82.84M | N/A | 84.73M | 38.38M | 8.29M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.48 | N/A | 0.61 | 2.91 | N/A | |
| Current Ratio | | | 0.75 | N/A | 1.00 | 1.18 | 0.15 | |
| Return On Assets (ROA) | | | 0.41% | N/A | 0.38% | 1.40% | -11.04% | |
| Return On Equity (ROE) | | | 2.38% | N/A | 4.03% | 27.64% | -40.51% | |
| Return On Invested Capital (ROIC) | | | 6.75% | N/A | 6.13% | 7.60% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 29.24% | N/A | 21.04% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |