| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 10.14M | 7.65M | 9.07M | 5.14M | 6.82M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 430.00K | |
| Receivables | | | 17.12M | 19.82M | 17.05M | 12.19M | 13.32M | |
| Inventories | | | 44.00K | 55.00K | 140.00K | 140.00K | N/A | |
| Other Current Assets | | | 1.70M | 3.81M | 1.17M | 1.31M | 1.48M | |
| Total Current Assets | | | 29.01M | 31.33M | 27.44M | 18.79M | 22.05M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 11.80M | 13.49M | 14.05M | 12.43M | 4.31M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | 0.00 | |
| Goodwill | | | 391.00K | 667.00K | 690.00K | 810.00K | 530.00K | |
| Intangibles | | | 2.00K | 21.00K | 90.00K | 390.00K | 770.00K | |
| Other Non-Current Assets | | | N/A | N/A | 550.00K | 780.00K | 1.29M | |
| Total Non-Current Assets | | | 12.19M | 14.18M | 15.38M | 14.41M | 6.90M | |
| |
| TOTAL ASSETS | | | 41.20M | 45.51M | 42.82M | 33.20M | 28.95M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 8.64M | 11.35M | 11.98M | 2.60M | 2.02M | |
| Accrued Expenses | | | 1.43M | 1.99M | 1.64M | 590.00K | 610.00K | |
| Accounts Payable | | | 10.33M | 9.41M | 10.90M | 8.69M | 5.41M | |
| Other Current Liabilities | | | 461.00K | N/A | 0.00 | 550.00K | 2.25M | |
| Total Current Liabilities | | | 20.87M | 22.74M | 24.52M | 12.43M | 10.29M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.72M | 5.96M | 7.35M | 7.98M | 4.72M | |
| Deferred Taxes/Income | | | 255.00K | 251.00K | 730.00K | 710.00K | 660.00K | |
| Other Non-Current Liabilities | | | 683.00K | 1.50M | 1.39M | 830.00K | N/A | |
| Total Non-Current Liabilities | | | 5.44M | 7.78M | 9.52M | 9.59M | 5.37M | |
| |
| TOTAL LIABILITIES | | | 26.31M | 30.52M | 34.04M | 22.02M | 15.66M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -10.99M | -9.05M | -5.81M | -3.28M | -1.23M | |
| Additional Paid In Capital | | | 924.00K | 924.00K | 920.00K | 920.00K | 920.00K | |
| Minority Interest | | | -210.00K | 68.00K | 50.00K | 70.00K | N/A | |
| Common Shares | | | 23.96M | 22.19M | 12.72M | 12.72M | 12.72M | |
| Other Shareholders' Equity | | | 995.00K | 923.00K | 950.00K | 810.00K | 870.00K | |
| Shares Outstanding | | | 38.42M | 35.55M | 35.55M | 35.55M | 37.50M | |
| Tangible Book Value per Share | | | 0.38 | 0.40 | 0.23 | 0.28 | 0.32 | |
| Total Shareholders' Equity | | | 14.89M | 14.99M | 8.78M | 11.17M | 13.28M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 41.20M | 45.51M | 42.82M | 33.20M | 28.95M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.32 | 0.40 | 0.84 | 0.71 | 0.36 | |
| Current Ratio | | | 1.39 | 1.38 | 1.12 | 1.51 | 2.14 | |
| Return On Assets (ROA) | | | -4.71% | -7.12% | -5.91% | -3.73% | 18.51% | |
| Return On Equity (ROE) | | | -13.04% | -21.61% | -28.82% | -11.10% | 40.36% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 24.47% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 40.02% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 45.17% | |