| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 14.20K | N/A | N/A | |
| Cash Equivalents | | | N/A | 254.70K | 2.29M | 3.22M | 1.08M | |
| Marketable Securities | | | N/A | 193.30K | N/A | 400.00K | N/A | |
| Receivables | | | N/A | 1.37M | 1.18M | 742.40K | 467.10K | |
| Inventories | | | 0.00 | 12.60K | 21.00K | 27.40K | N/A | |
| Other Current Assets | | | 3.01M | 1.32M | 847.00K | 239.00K | 6.10K | |
| Total Current Assets | | | 3.01M | 3.16M | 4.35M | 4.24M | 1.55M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 31.30K | 43.60K | 56.60K | 27.60K | 72.70K | |
| Investments And Advances | | | 313.40K | 39.50K | 461.40K | 451.40K | 58.70K | |
| Intangibles | | | 1.81M | 2.08M | 1.87M | 1.45M | 293.10K | |
| Other Non-Current Assets | | | 800.00 | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 2.15M | 2.17M | 2.39M | 1.93M | 424.40K | |
| |
| TOTAL ASSETS | | | 5.17M | 5.33M | 6.74M | 6.17M | 1.97M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 1.35M | |
| Current Portion Of LT Debt. | | | 232.10K | 82.60K | 374.90K | 357.30K | N/A | |
| Accrued Expenses | | | N/A | 365.80K | 257.50K | 325.50K | N/A | |
| Accounts Payable | | | N/A | 318.50K | 169.60K | 62.90K | N/A | |
| Other Current Liabilities | | | 2.78M | 1.92M | 2.11M | 1.04M | N/A | |
| Total Current Liabilities | | | 3.01M | 2.69M | 2.91M | 1.78M | 1.35M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.10M | 1.45M | 1.52M | 83.80K | 7.90K | |
| Other Non-Current Liabilities | | | 505.90K | 437.10K | 116.90K | 163.00K | 21.00K | |
| Total Non-Current Liabilities | | | 1.61M | 1.88M | 1.64M | 246.80K | 28.90K | |
| |
| TOTAL LIABILITIES | | | 4.62M | 4.57M | 4.55M | 2.03M | 1.38M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -120.50K | -3.70M | -2.27M | -319.60K | 140.40K | |
| Additional Paid In Capital | | | 538.90K | 4.33M | 4.33M | 4.33M | 443.30K | |
| Common Shares | | | 131.20K | 125.00K | 125.00K | 125.00K | 12.20K | |
| Shares Outstanding | | | 13.12M | 12.50M | 12.50M | 12.50M | 12.50M | |
| Tangible Book Value per Share | | | -0.10 | -0.11 | 0.03 | 0.21 | 0.02 | |
| Total Shareholders' Equity | | | 549.60K | 754.50K | 2.19M | 4.14M | 595.80K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.17M | 5.33M | 6.74M | 6.17M | 1.97M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.01 | 1.92 | 0.69 | 0.02 | 2.28 | |
| Current Ratio | | | 1.00 | 1.18 | 1.50 | 2.37 | 1.15 | |
| Return On Assets (ROA) | | | -4.56% | -27.00% | -28.87% | -7.46% | 6.62% | |
| Return On Equity (ROE) | | | -42.83% | -190.58% | -88.77% | -11.12% | 21.95% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 8.45% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 18.58% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 27.59% | |