| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 475.00K | 437.00K | 886.00K | 582.00K | 323.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | 0.00 | |
| Receivables | | | 3.06M | 2.66M | 1.95M | 1.04M | 957.00K | |
| Inventories | | | 0.00 | 0.00 | 3.00K | 1.00K | 14.00K | |
| Other Current Assets | | | 63.00K | 46.00K | 328.00K | 96.00K | 48.00K | |
| Total Current Assets | | | 3.60M | 3.15M | 3.16M | 1.72M | 1.34M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.72M | 2.85M | 5.46M | 4.39M | 4.12M | |
| Investments And Advances | | | 23.00K | 23.00K | 36.00K | 98.00K | -505.00K | |
| Goodwill | | | 7.98M | 7.98M | 8.50M | 7.53M | 7.86M | |
| Intangibles | | | 77.00K | 77.00K | 107.00K | 76.00K | 83.00K | |
| Other Non-Current Assets | | | -1.00K | 0.00 | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 10.80M | 10.94M | 14.10M | 12.09M | 11.56M | |
| |
| TOTAL ASSETS | | | 14.40M | 14.09M | 17.27M | 13.80M | 12.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 107.00K | 107.00K | 249.00K | 105.00K | 106.00K | |
| Accrued Expenses | | | 1.08M | 875.00K | 901.00K | 612.00K | 283.00K | |
| Accounts Payable | | | 1.57M | 1.29M | 1.49M | 677.00K | 623.00K | |
| Other Current Liabilities | | | 735.00K | 1.64M | 1.64M | 445.00K | 454.00K | |
| Total Current Liabilities | | | 3.50M | 3.90M | 4.28M | 1.84M | 1.47M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.97M | 2.14M | 3.87M | 3.68M | 3.46M | |
| Deferred Taxes/Income | | | 18.00K | 18.00K | 13.00K | 5.00K | N/A | |
| Other Non-Current Liabilities | | | 2.13M | 1.27M | 994.00K | 885.00K | 161.00K | |
| Total Non-Current Liabilities | | | 4.10M | 3.40M | 4.87M | 4.58M | 3.63M | |
| |
| TOTAL LIABILITIES | | | 7.60M | 7.31M | 9.16M | 6.42M | 5.09M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -4.32M | -4.35M | -3.02M | -2.33M | -1.64M | |
| Additional Paid In Capital | | | 1.97M | 1.97M | 1.97M | 1.85M | 1.71M | |
| Minority Interest | | | -13.00K | -29.00K | 0.00 | 6.00K | 1.00K | |
| Common Shares | | | 9.16M | 9.16M | 9.16M | 7.87M | 7.74M | |
| Other Shareholders' Equity | | | -3.00K | -4.00K | -2.00K | -1.00K | -6.00K | |
| Shares Outstanding | | | 9.16M | 9.16M | 9.16M | 7.87M | 7.75M | |
| Tangible Book Value per Share | | | -0.14 | -0.14 | -0.05 | -0.03 | -0.02 | |
| Total Shareholders' Equity | | | 6.81M | 6.78M | 8.11M | 7.38M | 7.81M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 14.40M | 14.09M | 17.27M | 13.80M | 12.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.30 | 0.33 | 0.51 | 0.51 | 0.46 | |
| Current Ratio | | | 1.03 | 0.81 | 0.74 | 0.93 | 0.92 | |
| Return On Assets (ROA) | | | -2.56% | -9.41% | -4.07% | -4.65% | -2.40% | |
| Return On Equity (ROE) | | | -5.42% | -19.56% | -8.67% | -8.69% | -3.97% | |