| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 678.00K | 1.50M | 1.15M | 5.12M | 2.68M | |
| Cash Equivalents | | | 210.00K | 270.00K | N/A | N/A | N/A | |
| Receivables | | | 19.49M | 31.55M | 24.30M | 20.00M | 11.56M | |
| Other Current Assets | | | 2.18M | 2.37M | 612.00K | 280.20K | 329.20K | |
| Total Current Assets | | | 22.56M | 35.68M | 26.06M | 25.40M | 14.57M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.58M | 4.41M | 6.64M | 4.18M | 4.68M | |
| Goodwill | | | 13.48M | 13.48M | 13.91M | 15.41M | 10.07M | |
| Intangibles | | | 16.48M | 20.15M | 10.10M | 11.85M | 9.60M | |
| Other Non-Current Assets | | | N/A | 0.00 | 8.00K | 7.90K | 7.90K | |
| Total Non-Current Assets | | | 31.53M | 38.04M | 30.65M | 31.69M | 24.56M | |
| |
| TOTAL ASSETS | | | 54.09M | 73.72M | 56.71M | 57.09M | 39.13M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 60.00K | 0.00 | |
| Current Portion Of LT Debt. | | | 44.20M | 46.42M | 860.00K | 903.60K | 667.70K | |
| Accrued Expenses | | | 4.03M | 7.31M | 4.97M | 4.56M | 3.73M | |
| Accounts Payable | | | 1.88M | 2.49M | 3.69M | 1.87M | 1.08M | |
| Other Current Liabilities | | | 674.00K | 553.00K | 1.78M | 5.17M | 1.13M | |
| Total Current Liabilities | | | 50.78M | 56.77M | 11.29M | 12.57M | 6.62M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.00M | 3.44M | 26.41M | 21.88M | 11.63M | |
| Deferred Taxes/Income | | | 3.47M | 4.77M | 2.26M | 3.10M | 2.48M | |
| Other Non-Current Liabilities | | | 3.63M | 4.66M | 311.00K | 1.08M | 1.08M | |
| Total Non-Current Liabilities | | | 8.11M | 12.87M | 28.98M | 26.05M | 15.20M | |
| |
| TOTAL LIABILITIES | | | 58.89M | 69.64M | 40.27M | 38.62M | 21.81M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -19.94M | -10.68M | 1.71M | 3.97M | 3.81M | |
| Additional Paid In Capital | | | 828.00K | 446.00K | 446.00K | 85.30K | 20.00K | |
| Common Shares | | | 14.31M | 14.31M | 14.28M | 14.41M | 13.48M | |
| Shares Outstanding | | | 55.51M | 55.51M | 55.39M | 56.14M | 53.85M | |
| Tangible Book Value per Share | | | -0.63 | -0.53 | -0.14 | -0.16 | -0.04 | |
| Total Shareholders' Equity | | | -4.80M | 4.08M | 16.44M | 18.47M | 17.32M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 54.09M | 73.72M | 56.71M | 57.09M | 39.13M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.21 | 0.84 | 1.61 | 1.19 | 0.67 | |
| Current Ratio | | | 0.44 | 0.63 | 2.31 | 2.02 | 2.20 | |
| Return On Assets (ROA) | | | -20.74% | -16.94% | -3.00% | -0.20% | 3.83% | |
| Return On Equity (ROE) | | | N/A | -306.33% | -10.36% | -0.60% | 8.64% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 5.28% | 3.77% | 7.62% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 5.28% | 3.77% | 7.62% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 11.19% | 9.71% | 19.28% | |