| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 37.80K | 7.50K | 1.00K | 1.80K | N/A | |
| Cash Equivalents | | | 2.62M | 5.16M | 4.66M | 11.38M | 2.32M | |
| Receivables | | | 8.62M | 8.85M | 7.05M | 4.82M | 1.54M | |
| Inventories | | | 16.50K | 23.40K | 13.00K | N/A | N/A | |
| Other Current Assets | | | 5.73M | 4.59M | 3.57M | 2.43M | 1.74M | |
| Total Current Assets | | | 17.02M | 18.63M | 15.30M | 18.63M | 5.59M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 77.40K | 90.70K | 82.80K | 45.90K | 30.80K | |
| Investments And Advances | | | 1.06M | N/A | N/A | N/A | N/A | |
| Goodwill | | | 1.92M | 1.60M | 1.53M | 242.50K | N/A | |
| Intangibles | | | 8.37M | 8.97M | 7.94M | 6.54M | 3.88M | |
| Other Non-Current Assets | | | 1.06M | 506.20K | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 11.43M | 11.16M | 9.55M | 6.82M | 3.91M | |
| |
| TOTAL ASSETS | | | 28.46M | 29.79M | 24.86M | 25.45M | 9.50M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.74M | 2.08M | 2.66M | 1.10M | 146.60K | |
| Accrued Expenses | | | 369.80K | 255.10K | 345.50K | 409.30K | N/A | |
| Accounts Payable | | | 5.32M | 5.44M | 3.57M | 3.35M | 1.86M | |
| Other Current Liabilities | | | 417.90K | 299.80K | 305.30K | 164.70K | 41.30K | |
| Total Current Liabilities | | | 9.85M | 8.07M | 6.89M | 5.02M | 2.05M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.12M | 3.68M | 4.02M | 4.34M | 0.00 | |
| Deferred Taxes/Income | | | 0.00 | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.38M | 934.60K | 591.00K | 315.60K | 77.20K | |
| Total Non-Current Liabilities | | | 5.97M | 4.98M | 5.00M | 4.66M | 77.20K | |
| |
| TOTAL LIABILITIES | | | 15.81M | 13.05M | 11.89M | 9.68M | 2.12M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 12.52M | 16.61M | 12.88M | 15.69M | 7.32M | |
| Minority Interest | | | 470.30K | 359.70K | 397.30K | 5.40K | N/A | |
| Common Shares | | | 126.50K | 126.50K | 87.50K | 87.50K | 56.10K | |
| Other Shareholders' Equity | | | N/A | 0.00 | 0.00 | 0.00 | N/A | |
| Shares Outstanding | | | 8.75M | 8.75M | 8.75M | 8.75M | 8.62M | |
| Tangible Book Value per Share | | | 0.27 | 0.71 | 0.40 | 1.03 | 0.41 | |
| Total Shareholders' Equity | | | 12.64M | 16.74M | 12.96M | 15.77M | 7.38M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 28.46M | 29.79M | 24.86M | 25.45M | 9.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.33 | 0.22 | 0.31 | 0.28 | N/A | |
| Current Ratio | | | 1.73 | 2.31 | 2.22 | 3.71 | 2.73 | |
| Return On Assets (ROA) | | | -12.75% | -11.28% | -11.04% | -6.24% | -12.83% | |
| Return On Equity (ROE) | | | -28.69% | -20.08% | -21.17% | -10.06% | -16.52% | |