| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.10M | 3.84M | 2.90M | 1.09M | 2.60M | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 1.30M | |
| Receivables | | | 1.10M | 1.48M | 1.78M | 3.10M | 5.21M | |
| Inventories | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
| Other Current Assets | | | 641.00K | 561.00K | 697.00K | 811.00K | 582.00K | |
| Total Current Assets | | | 2.85M | 5.88M | 5.38M | 5.01M | 9.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 561.00K | 625.00K | 610.00K | 1.38M | 2.40M | |
| Investments And Advances | | | 99.00K | 99.00K | 98.00K | 98.00K | 96.00K | |
| Goodwill | | | 2.49M | 2.74M | 3.25M | 3.77M | 4.28M | |
| Intangibles | | | 16.00K | 28.00K | 67.00K | 133.00K | 153.00K | |
| Other Non-Current Assets | | | N/A | -1.00K | 740.00K | 1.00K | -1.00K | |
| Total Non-Current Assets | | | 3.16M | 3.49M | 4.03M | 5.38M | 6.92M | |
| |
| TOTAL ASSETS | | | 6.01M | 9.38M | 9.41M | 10.39M | 16.62M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 1.37M | 1.25M | 1.17M | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 1.53M | 50.00K | N/A | N/A | |
| Accrued Expenses | | | 754.00K | 856.00K | 819.00K | 977.00K | 1.09M | |
| Accounts Payable | | | 986.00K | 1.28M | 1.70M | 1.89M | 1.49M | |
| Other Current Liabilities | | | 13.00K | 205.00K | N/A | N/A | N/A | |
| Total Current Liabilities | | | 1.75M | 5.25M | 3.81M | 4.04M | 2.58M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.28M | 3.42M | 1.95M | 154.00K | 343.00K | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 13.45M | 13.74M | 13.71M | 12.79M | 12.20M | |
| Total Non-Current Liabilities | | | 19.73M | 17.16M | 15.66M | 12.95M | 12.54M | |
| |
| TOTAL LIABILITIES | | | 21.49M | 22.41M | 19.47M | 16.99M | 15.12M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -42.38M | -38.82M | -31.88M | -33.35M | -65.65M | |
| Additional Paid In Capital | | | 26.04M | 25.17M | 21.33M | 19.54M | 60.89M | |
| Common Shares | | | 688.00K | 622.00K | 490.00K | 7.21M | 6.25M | |
| Other Shareholders' Equity | | | 172.00K | N/A | N/A | -1.00K | N/A | |
| Shares Outstanding | | | 34.35M | 31.05M | 24.51M | 18.01M | 15.61M | |
| Tangible Book Value per Share | | | -0.52 | -0.51 | -0.55 | -0.58 | -0.19 | |
| Total Shareholders' Equity | | | -15.47M | -13.03M | -10.06M | -6.60M | 1.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 6.01M | 9.38M | 9.41M | 10.39M | 16.62M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.41 | -0.37 | -0.32 | -0.20 | 0.23 | |
| Current Ratio | | | 1.62 | 1.12 | 1.41 | 1.24 | 3.76 | |
| Return On Assets (ROA) | | | -122.64% | -74.21% | -77.59% | -98.66% | -52.64% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -585.08% | |