| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 8.30K | 4.70K | 5.40K | 4.60K | 25.40K | |
| Cash Equivalents | | | 1.79M | 2.22M | 2.67M | 1.79M | 5.97M | |
| Marketable Securities | | | 345.00K | 351.30K | 344.90K | N/A | N/A | |
| Receivables | | | 18.80M | 11.68M | 9.69M | 4.75M | 5.68M | |
| Inventories | | | 432.60K | 616.80K | 271.50K | N/A | N/A | |
| Other Current Assets | | | 3.64M | 5.09M | 2.48M | 2.28M | 2.63M | |
| Total Current Assets | | | 25.03M | 19.97M | 15.46M | 8.82M | 14.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 673.40K | 726.60K | 691.70K | 234.40K | 110.30K | |
| Investments And Advances | | | 2.22M | 2.40M | 2.01M | 310.60K | 61.20K | |
| Goodwill | | | 5.42M | 5.23M | 3.41M | 1.10M | 1.41M | |
| Intangibles | | | 4.74M | 4.78M | 3.74M | 2.41M | 1.08M | |
| Other Non-Current Assets | | | 0.00 | 0.00 | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 13.67M | 13.68M | 10.25M | 4.44M | 2.95M | |
| |
| TOTAL ASSETS | | | 38.69M | 33.65M | 25.71M | 13.27M | 17.25M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 5.62M | 4.03M | 3.11M | 1.35M | 993.10K | |
| Accrued Expenses | | | 3.41M | 3.24M | 1.51M | 497.90K | 1.95M | |
| Accounts Payable | | | 11.32M | 7.54M | 6.02M | 2.15M | N/A | |
| Other Current Liabilities | | | 3.62M | 6.89M | 4.19M | 1.38M | 871.50K | |
| Total Current Liabilities | | | 23.97M | 21.69M | 14.83M | 5.38M | 3.82M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.16M | 5.66M | 5.22M | 3.89M | 5.75M | |
| Other Non-Current Liabilities | | | 1.30M | 1.13M | 1.30M | 870.50K | 4.76M | |
| Total Non-Current Liabilities | | | 11.15M | 8.77M | 7.53M | 4.81M | 10.52M | |
| |
| TOTAL LIABILITIES | | | 35.11M | 30.47M | 22.36M | 10.18M | 14.33M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -5.39M | -5.49M | -4.33M | -4.69M | -5.32M | |
| Additional Paid In Capital | | | 7.14M | 6.90M | 6.24M | 6.44M | 6.65M | |
| Minority Interest | | | 1.69M | 1.98M | 1.01M | 40.90K | N/A | |
| Common Shares | | | 1.83M | 1.77M | 1.59M | 1.59M | 1.59M | |
| Treasury Stock | | | 0.00 | 0.00 | -149.70K | -259.50K | N/A | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | N/A | 0.00 | N/A | |
| Shares Outstanding | | | 36.65M | 35.38M | 31.60M | 31.03M | 12.09M | |
| Tangible Book Value per Share | | | -0.18 | -0.19 | -0.12 | -0.01 | 0.04 | |
| Total Shareholders' Equity | | | 3.58M | 3.18M | 3.35M | 3.09M | 2.92M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 38.69M | 33.65M | 25.71M | 13.27M | 17.25M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.28 | 1.78 | 1.56 | 1.26 | 1.97 | |
| Current Ratio | | | 1.04 | 0.92 | 1.04 | 1.64 | 3.75 | |
| Return On Assets (ROA) | | | -0.48% | -0.77% | 1.28% | 1.43% | -0.70% | |
| Return On Equity (ROE) | | | -5.22% | -8.13% | 9.84% | 6.16% | -4.12% | |
| Return On Invested Capital (ROIC) | | | 2.41% | 2.35% | 6.92% | 1.47% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.82% | 2.99% | 9.57% | 1.90% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 14.60% | N/A | 105.89% | 4.47% | N/A | |