| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.14M | 1.11M | 12.01M | 34.59M | 180.00K | |
| Receivables | | | 28.53M | 37.06M | 18.38M | 13.13M | 980.00K | |
| Inventories | | | 221.70K | 228.90K | 320.00K | 510.00K | 540.00K | |
| Other Current Assets | | | 3.89M | 2.55M | 3.85M | 11.25M | 3.54M | |
| Total Current Assets | | | 33.78M | 40.95M | 34.56M | 59.48M | 5.25M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.87M | 3.46M | 3.93M | 900.00K | 220.00K | |
| Investments And Advances | | | N/A | 0.00 | 2.56M | 4.21M | 1.71M | |
| Goodwill | | | 9.69M | 15.57M | 15.57M | 7.99M | 900.00K | |
| Intangibles | | | 2.87M | 4.39M | 5.45M | 1.58M | 80.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 15.42M | 23.43M | 27.51M | 14.68M | 2.91M | |
| |
| TOTAL ASSETS | | | 49.21M | 64.38M | 62.07M | 74.16M | 8.16M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 4.54M | 3.20M | 3.83M | 0.00 | 5.27M | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | 0.00 | 1.85M | |
| Accrued Expenses | | | 5.19M | 4.78M | 3.80M | 4.03M | 1.89M | |
| Accounts Payable | | | 26.53M | 25.41M | 9.96M | 6.07M | 650.00K | |
| Other Current Liabilities | | | 9.41M | 8.72M | 6.66M | 14.91M | 4.88M | |
| Total Current Liabilities | | | 45.67M | 42.11M | 24.26M | 25.01M | 14.55M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 1.02M | |
| Deferred Taxes/Income | | | -66.10K | 817.40K | 1.03M | 440.00K | N/A | |
| Other Non-Current Liabilities | | | 1.21M | 1.38M | 2.04M | 540.00K | 0.00 | |
| Total Non-Current Liabilities | | | 1.14M | 2.20M | 3.07M | 980.00K | 1.02M | |
| |
| TOTAL LIABILITIES | | | 46.81M | 44.31M | 27.33M | 25.99M | 15.57M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -75.56M | -56.80M | -38.12M | -22.84M | -21.96M | |
| Additional Paid In Capital | | | 89.98M | 88.90M | 84.88M | 78.68M | 14.55M | |
| Common Shares | | | 14.10K | 13.50K | 10.00K | 10.00K | 0.00 | |
| Treasury Stock | | | -12.05M | -12.05M | -12.05M | -7.68M | N/A | |
| Shares Outstanding | | | 12.61M | 12.07M | 10.77M | 10.73M | 4.72M | |
| Tangible Book Value per Share | | | -0.81 | 0.01 | 1.27 | 3.60 | -1.78 | |
| Total Shareholders' Equity | | | 2.39M | 20.07M | 34.73M | 48.17M | -7.41M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 49.21M | 64.38M | 62.07M | 74.16M | 8.16M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | -0.85 | |
| Current Ratio | | | 0.74 | 0.97 | 1.42 | 2.38 | 0.36 | |
| Return On Assets (ROA) | | | -28.47% | -29.02% | -24.62% | -1.19% | -62.13% | |
| Return On Equity (ROE) | | | -585.49% | -93.08% | -44.00% | -1.83% | N/A | |