| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 5.92M | 1.81M | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | 682.00K | 730.00K | 4.93M | |
| Receivables | | | 197.00K | 121.00K | 1.12M | 1.63M | 1.66M | |
| Inventories | | | 133.00K | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 1.28M | 697.00K | 267.40K | 440.00K | 280.00K | |
| Total Current Assets | | | 7.53M | 2.63M | 2.07M | 2.80M | 6.87M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 135.00K | 136.00K | 303.60K | 970.00K | 780.00K | |
| Goodwill | | | 5.17M | N/A | 1.13M | 1.13M | 7.59M | |
| Intangibles | | | 1.10M | 180.00K | 1.01M | 3.00M | 8.05M | |
| Other Non-Current Assets | | | 1.00M | 1.66M | 18.40K | 80.00K | 80.00K | |
| Total Non-Current Assets | | | 7.41M | 1.97M | 2.45M | 5.18M | 16.49M | |
| |
| TOTAL ASSETS | | | 14.94M | 4.60M | 4.52M | 7.98M | 23.36M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 694.00K | 500.00K | 430.00K | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | 0.00 | |
| Accrued Expenses | | | 532.00K | 1.63M | 1.05M | 1.16M | 920.00K | |
| Accounts Payable | | | 1.50M | 1.82M | 403.40K | 570.00K | 650.00K | |
| Other Current Liabilities | | | 761.00K | 840.00K | 148.20K | 1.73M | 410.00K | |
| Total Current Liabilities | | | 2.79M | 4.98M | 2.10M | 3.89M | 1.98M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | 16.20K | 60.00K | 1.17M | |
| Other Non-Current Liabilities | | | 43.00K | N/A | 136.70K | 300.00K | 2.77M | |
| Total Non-Current Liabilities | | | 43.00K | 0.00 | 152.90K | 360.00K | 3.94M | |
| |
| TOTAL LIABILITIES | | | 2.84M | 4.98M | 2.25M | 4.25M | 5.92M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -106.26M | -87.08M | -33.23M | -31.19M | -13.44M | |
| Additional Paid In Capital | | | 118.36M | 86.71M | 36.46M | 35.87M | 31.79M | |
| Common Shares | | | 1.00K | 800.00 | 2.20K | 20.00K | 20.00K | |
| Treasury Stock | | | N/A | N/A | -965.20K | -970.00K | -930.00K | |
| Other Shareholders' Equity | | | N/A | -800.00 | N/A | N/A | N/A | |
| Shares Outstanding | | | 13.30M | 8.12M | 671.10K | 1.92M | 1.72M | |
| Tangible Book Value per Share | | | 0.44 | -0.07 | 0.21 | -0.21 | 1.05 | |
| Total Shareholders' Equity | | | 12.10M | -375.00K | 2.27M | 3.73M | 17.44M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 14.94M | 4.60M | 4.52M | 7.98M | 23.36M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 2.69 | 0.53 | 0.99 | 0.72 | 3.47 | |
| Return On Assets (ROA) | | | -182.40% | -227.34% | -45.01% | -222.43% | -4.84% | |
| Return On Equity (ROE) | | | -225.18% | N/A | -89.67% | -475.87% | -6.48% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |