| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 488.80K | N/A | 443.60K | 1.45M | 319.30K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 3.32M | 2.83M | 2.79M | 1.32M | 2.42M | |
| Inventories | | | 0.00 | N/A | 0.00 | N/A | N/A | |
| Other Current Assets | | | 6.30K | 180.00K | 3.30K | 98.90K | 124.40K | |
| Total Current Assets | | | 3.82M | 4.12M | 3.24M | 2.87M | 2.86M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 269.60K | 260.00K | 280.70K | 10.30K | 24.20K | |
| Investments And Advances | | | 168.00K | 230.00K | 179.80K | 280.70K | 301.50K | |
| Goodwill | | | 553.60K | 1.82M | 553.60K | N/A | N/A | |
| Intangibles | | | 4.16M | 2.78M | 3.60M | 3.01M | 3.03M | |
| Other Non-Current Assets | | | N/A | 0.00 | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 5.15M | 5.10M | 4.61M | 3.30M | 3.36M | |
| |
| TOTAL ASSETS | | | 8.96M | 9.22M | 7.85M | 6.17M | 6.22M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 20.70K | 20.40K | |
| Current Portion Of LT Debt. | | | N/A | N/A | 159.97K | 98.20K | 148.30K | |
| Accrued Expenses | | | N/A | 720.00K | 935.90K | 781.30K | 947.30K | |
| Accounts Payable | | | 1.13M | 1.39M | 766.20K | 467.90K | 673.30K | |
| Other Current Liabilities | | | 1.27M | 160.00K | 1.42M | 56.00K | 58.40K | |
| Total Current Liabilities | | | 2.41M | 2.28M | 2.18M | 1.42M | 1.85M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.45M | 1.48M | 2.85M | 669.50K | 1.21M | |
| Other Non-Current Liabilities | | | 6.30K | 50.00K | 3.30K | 25.50K | 28.40K | |
| Total Non-Current Liabilities | | | 6.45M | 1.53M | 2.85M | 695.00K | 1.24M | |
| |
| TOTAL LIABILITIES | | | 8.86M | 3.81M | 5.03M | 2.12M | 3.09M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -15.43M | -1.00M | -12.52M | -10.59M | -8.32M | |
| Additional Paid In Capital | | | 4.01M | 20.00K | 4.01M | 3.69M | 3.36M | |
| Minority Interest | | | N/A | 0.00 | N/A | N/A | N/A | |
| Common Shares | | | 9.57M | 3.36M | 9.57M | 9.27M | 6.42M | |
| Other Shareholders' Equity | | | 1.95M | 3.02M | 1.76M | 1.67M | 1.67M | |
| Shares Outstanding | | | 19.15M | 2.40M | 19.15M | 18.55M | 12.84M | |
| Tangible Book Value per Share | | | -0.24 | 0.34 | -0.07 | 0.06 | 0.01 | |
| Total Shareholders' Equity | | | 103.90K | 5.41M | 2.82M | 4.05M | 3.13M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.96M | 9.22M | 7.85M | 6.17M | 6.22M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 62.03 | 0.27 | 1.01 | 0.17 | 0.39 | |
| Current Ratio | | | 1.59 | 1.81 | 1.48 | 2.01 | 1.55 | |
| Return On Assets (ROA) | | | -42.47% | -5.53% | -21.79% | -36.63% | -42.80% | |
| Return On Equity (ROE) | | | -3663.72% | -9.43% | -60.62% | -55.80% | -85.03% | |
| 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 | |