| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.54M | 1.43M | 1.99M | 6.41M | 680.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | 6.41M | 680.00K | |
| Receivables | | | 11.18M | 7.41M | 6.48M | 4.51M | 4.84M | |
| Inventories | | | 85.00K | 715.00K | 1.07M | 440.00K | 115.00K | |
| Other Current Assets | | | 429.00K | 244.00K | 588.00K | 180.00K | 104.00K | |
| Total Current Assets | | | 14.23M | 9.80M | 10.13M | 11.54M | 5.74M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 379.00K | 458.00K | 573.00K | 682.00K | 427.00K | |
| Investments And Advances | | | 315.00K | 349.00K | 416.00K | 459.00K | 230.00K | |
| Intangibles | | | 6.89M | 6.09M | 5.36M | 4.16M | 3.53M | |
| Other Non-Current Assets | | | 93.00K | N/A | N/A | -1.00K | 1.00K | |
| Total Non-Current Assets | | | 7.68M | 6.90M | 6.35M | 5.29M | 4.19M | |
| |
| TOTAL ASSETS | | | 21.91M | 16.70M | 16.48M | 16.84M | 9.93M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 928.00K | 77.00K | 63.00K | 58.00K | 0.00 | |
| Current Portion Of LT Debt. | | | 1.43M | 1.18M | 1.22M | 130.00K | 1.39M | |
| Accrued Expenses | | | 1.03M | 1.30M | 1.30M | 895.00K | 944.00K | |
| Accounts Payable | | | 2.34M | 2.20M | 1.93M | 1.32M | 1.30M | |
| Other Current Liabilities | | | 3.49M | 876.00K | 3.26M | 1.27M | 1.46M | |
| Total Current Liabilities | | | 9.23M | 5.63M | 7.78M | 3.68M | 5.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.63M | 2.74M | 3.27M | 3.65M | 4.03M | |
| Other Non-Current Liabilities | | | 326.00K | 362.00K | 409.00K | 210.00K | 264.00K | |
| Total Non-Current Liabilities | | | 4.95M | 3.10M | 3.68M | 3.87M | 4.30M | |
| |
| TOTAL LIABILITIES | | | 14.18M | 8.73M | 11.46M | 7.55M | 9.40M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.41M | -2.45M | -11.78M | -7.44M | -4.77M | |
| Additional Paid In Capital | | | 5.98M | 5.98M | 13.78M | 13.78M | 2.42M | |
| Common Shares | | | 629.00K | 629.00K | 399.00K | 399.00K | 284.00K | |
| Other Shareholders' Equity | | | 4.54M | 3.81M | 2.62M | 2.55M | 2.59M | |
| Shares Outstanding | | | 6.28M | 6.28M | 4.63M | 4.63M | 4.49M | |
| Tangible Book Value per Share | | | 0.13 | 0.30 | -0.07 | 1.11 | -0.67 | |
| Total Shareholders' Equity | | | 7.73M | 7.96M | 5.02M | 9.29M | 527.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.91M | 16.70M | 16.48M | 16.84M | 9.93M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.72 | 0.35 | 0.66 | 0.40 | 7.65 | |
| Current Ratio | | | 1.54 | 1.74 | 1.30 | 3.14 | 1.12 | |
| Return On Assets (ROA) | | | -4.40% | -14.74% | -26.34% | -15.86% | -20.06% | |
| Return On Equity (ROE) | | | -12.48% | -30.91% | -86.50% | -28.73% | -377.80% | |