| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 729.00K | 1.35M | 1.02M | 3.24M | 526.00K | |
| Cash Equivalents | | | N/A | N/A | 0.00 | 3.00K | 0.00 | |
| Receivables | | | 12.00M | 11.00M | 14.29M | 15.63M | 7.41M | |
| Other Current Assets | | | N/A | N/A | 1.00K | 2.44M | 1.00K | |
| Total Current Assets | | | 13.00M | 13.00M | 15.31M | 21.32M | 7.94M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 170.00K | 290.00K | 742.00K | 1.36M | 140.00K | |
| Investments And Advances | | | 350.00K | 410.00K | 322.00K | 312.00K | 253.00K | |
| Goodwill | | | 16.00M | 16.00M | 24.73M | 24.19M | 3.49M | |
| Intangibles | | | 4.42M | 4.19M | 8.38M | 3.68M | 655.00K | |
| Other Non-Current Assets | | | 0.00 | N/A | 1.34M | N/A | 1.56M | |
| Total Non-Current Assets | | | 21.00M | 21.00M | 35.51M | 29.55M | 6.10M | |
| |
| TOTAL ASSETS | | | 34.00M | 34.00M | 50.83M | 50.87M | 14.04M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 70.00K | 1.34M | 3.05M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | N/A | N/A | 8.98M | 6.95M | 6.07M | |
| Accounts Payable | | | 3.73M | 4.13M | 5.30M | 5.05M | 2.41M | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 3.80M | 5.47M | 17.33M | 12.01M | 8.48M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.36M | 2.32M | 2.84M | 4.13M | 1.62M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 15.00M | 18.00M | 3.38M | 4.79M | 2.47M | |
| Total Non-Current Liabilities | | | 18.20M | 20.53M | 6.78M | 9.69M | 4.84M | |
| |
| TOTAL LIABILITIES | | | 22.00M | 26.00M | 24.11M | 21.70M | 13.32M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -27.00M | -24.00M | -6.96M | -1.70M | -1.02M | |
| Additional Paid In Capital | | | 35.00M | 33.00M | 31.34M | 28.88M | 710.00K | |
| Minority Interest | | | 0.00 | -10.00K | 564.00K | 778.00K | 740.00K | |
| Common Shares | | | 3.74M | 3.18M | 2.31M | 1.99M | 1.23M | |
| Other Shareholders' Equity | | | -50.00K | -4.39M | 30.00K | N/A | -200.00K | |
| Shares Outstanding | | | 93.00M | 79.00M | 60.36M | 52.04M | 32.16M | |
| Tangible Book Value per Share | | | -0.09 | -0.16 | -0.11 | 0.02 | -0.11 | |
| Total Shareholders' Equity | | | 12.00M | 7.42M | 26.72M | 29.17M | 724.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 34.00M | 34.00M | 50.83M | 50.87M | 14.04M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.29 | 0.49 | 0.22 | 0.14 | 2.24 | |
| Current Ratio | | | 3.42 | 2.38 | 0.88 | 1.78 | 0.94 | |
| Return On Assets (ROA) | | | 4.00% | -61.76% | -9.88% | -1.01% | 5.16% | |
| Return On Equity (ROE) | | | 11.33% | -283.02% | -18.79% | -1.77% | 100.00% | |