| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 191.20K | N/A | 396.20K | 3.15M | 1.96M | |
| Cash Equivalents | | | 25.60K | 18.10K | 133.10K | 93.90K | 50.00K | |
| Receivables | | | 1.17M | 931.90K | 1.59M | 2.58M | 12.77M | |
| Inventories | | | N/A | N/A | N/A | 426.30K | 147.50K | |
| Other Current Assets | | | 105.50K | 1.46M | 29.20K | 375.80K | 12.80K | |
| Total Current Assets | | | 1.49M | 1.44M | 2.15M | 6.63M | 14.94M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.30K | 7.50K | 11.10K | 17.80K | 27.20K | |
| Investments And Advances | | | 1.04M | 1.06M | 775.30K | 2.16M | 2.68M | |
| Intangibles | | | 25.10K | 25.60K | 926.50K | 854.50K | 941.10K | |
| Other Non-Current Assets | | | N/A | 1.10M | 0.00 | N/A | 0.00 | |
| Total Non-Current Assets | | | 1.07M | 1.10M | 1.72M | 3.04M | 3.65M | |
| |
| TOTAL ASSETS | | | 2.56M | 2.54M | 3.87M | 9.67M | 18.60M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.70K | 1.90K | 1.80K | 700.00 | 2.67M | |
| Current Portion Of LT Debt. | | | 783.80K | 780.90K | 502.40K | 421.90K | 217.80K | |
| Accrued Expenses | | | 796.00K | 692.80K | 80.80K | 82.50K | 3.96M | |
| Accounts Payable | | | 1.27M | 1.07M | 1.05M | 1.60M | 8.98M | |
| Other Current Liabilities | | | 49.10K | 105.80K | 1.57M | 3.50M | N/A | |
| Total Current Liabilities | | | 2.90M | 2.65M | 3.21M | 5.61M | 15.83M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.31M | 1.70M | 2.48M | 2.98M | 1.43M | |
| Other Non-Current Liabilities | | | N/A | N/A | 0.00 | N/A | 37.00K | |
| Total Non-Current Liabilities | | | 1.31M | 1.70M | 2.48M | 2.98M | 1.47M | |
| |
| TOTAL LIABILITIES | | | 4.20M | 4.35M | 5.69M | 8.59M | 17.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -12.16M | -11.62M | -10.24M | -7.34M | -7.16M | |
| Additional Paid In Capital | | | 7.46M | 7.31M | 7.90M | 7.90M | 7.94M | |
| Common Shares | | | 3.05M | 2.50M | 515.60K | 515.60K | 515.60K | |
| Other Shareholders' Equity | | | N/A | -1.81M | N/A | 0.00 | 0.00 | |
| Shares Outstanding | | | 30.54M | 24.86M | 5.16M | 5.16M | 5.16M | |
| Tangible Book Value per Share | | | -0.05 | -0.07 | -0.53 | 0.04 | 0.07 | |
| Total Shareholders' Equity | | | -1.64M | -1.81M | -1.82M | 1.08M | 1.30M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.56M | 2.54M | 3.87M | 9.67M | 18.60M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.80 | -0.94 | -1.36 | 2.77 | 3.16 | |
| Current Ratio | | | 0.51 | 0.55 | 0.67 | 1.18 | 0.94 | |
| Return On Assets (ROA) | | | -54.73% | -54.58% | -74.93% | -1.86% | -40.56% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -16.69% | -581.36% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 26.69% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 27.32% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 34.82% | N/A | |