| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.25M | 234.30K | 245.90K | 290.00K | 314.80K | |
| Cash Equivalents | | | 944.80K | 182.10K | 182.10K | 7.10K | 7.10K | |
| Receivables | | | 217.60K | 107.50K | 145.70K | 134.10K | 152.50K | |
| Other Current Assets | | | 140.50K | 90.30K | 121.70K | 189.20K | 232.00K | |
| Total Current Assets | | | 2.55M | 614.10K | 695.50K | 620.40K | 706.40K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 600.00 | 900.00 | 600.00 | 900.00 | 0.00 | |
| Investments And Advances | | | 14.60K | 0.00 | 14.60K | 8.50K | 14.00K | |
| Goodwill | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Intangibles | | | 0.00 | 0.00 | 0.00 | 20.30K | 47.80K | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 15.10K | 15.50K | 15.10K | 29.60K | 61.80K | |
| |
| TOTAL ASSETS | | | 2.56M | 629.60K | 710.60K | 650.00K | 768.20K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 84.10K | 84.40K | 112.50K | 159.50K | 178.70K | |
| Accounts Payable | | | 2.07M | 218.00K | 420.90K | 419.10K | 466.10K | |
| Other Current Liabilities | | | 8.10K | 6.60K | 4.80K | 3.00K | 77.00K | |
| Total Current Liabilities | | | 2.16M | 309.00K | 538.30K | 581.50K | 721.80K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 434.70K | 341.20K | 326.30K | 113.40K | 158.10K | |
| Total Non-Current Liabilities | | | 434.70K | 341.10K | 326.30K | 113.40K | 158.10K | |
| |
| TOTAL LIABILITIES | | | 2.60M | 650.10K | 864.60K | 694.90K | 879.90K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -4.06M | -4.04M | -4.18M | -4.07M | -4.14M | |
| Additional Paid In Capital | | | 3.67M | 3.67M | 3.67M | 3.67M | 3.67M | |
| Minority Interest | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common Shares | | | 354.00K | 354.00K | 354.00K | 354.00K | 354.00K | |
| Other Shareholders' Equity | | | 0.00 | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 3.54M | 3.54M | 3.54M | 3.54M | 3.54M | |
| Tangible Book Value per Share | | | -0.01 | -0.01 | -0.04 | -0.02 | -0.05 | |
| Total Shareholders' Equity | | | -35.40K | -20.50K | -154.00K | -44.90K | -111.70K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.56M | 629.60K | 710.60K | 650.00K | 768.20K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 1.18 | 1.99 | 1.29 | 1.07 | 0.98 | |
| Return On Assets (ROA) | | | 1.84% | 21.19% | -15.35% | 10.28% | 38.26% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 14.66% | 34.02% | 70.00% | 143.57% | 426.27% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 78.75% | N/A | 160.17% | 503.28% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 78.75% | N/A | 239.28% | N/A | |