|  ASSETS |  | 
|---|
|  Current Assets |  | 
|---|
| Cash |  |  | 95.00K | 221.00K | 229.00K | 400.00K | 2.81M |  | 
| Cash Equivalents |  |  | N/A | N/A | N/A | N/A | 0.00 |  | 
| Receivables |  |  | 6.14M | 897.00K | 4.58M | 5.66M | 12.61M |  | 
| Inventories |  |  | N/A | N/A | N/A | N/A | N/A |  | 
| Other Current Assets |  |  | 38.00K | 27.00K | 29.00K | 20.00K | 620.00K |  | 
| Total Current Assets |  |  | 6.27M | 1.15M | 4.84M | 6.08M | 16.03M |  | 
|     | 
|  Non-Current Assets |  | 
|---|
| PPE Net |  |  | 1.23M | 1.37M | 1.69M | 1.65M | 3.22M |  | 
| Investments And Advances |  |  | 1.42M | 7.92M | 7.85M | 21.73M | 80.00K |  | 
| Goodwill |  |  | 1.84M | 1.84M | 1.84M | 1.84M | 9.24M |  | 
| Intangibles |  |  | 4.58M | 4.91M | 5.35M | 5.71M | 22.95M |  | 
| Other Non-Current Assets |  |  | N/A | N/A | 0.00 | 0.00 | 2.17M |  | 
| Total Non-Current Assets |  |  | 9.06M | 16.04M | 16.73M | 30.92M | 37.65M |  | 
|     | 
| TOTAL ASSETS |  |  | 15.33M | 17.18M | 21.57M | 37.00M | 53.68M |  | 
|     | 
|  LIABILITIES |  | 
|---|
|  Current Liabilities |  | 
|---|
| Short Term Debt |  |  | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  | 
| Current Portion Of LT Debt. |  |  | 571.00K | 548.00K | 217.00K | 4.05M | 1.47M |  | 
| Accrued Expenses |  |  | N/A | N/A | N/A | N/A | 1.96M |  | 
| Accounts Payable |  |  | 4.21M | 3.91M | 5.31M | 5.43M | 13.41M |  | 
| Other Current Liabilities |  |  | 7.98M | 1.62M | 2.46M | 2.75M | 4.06M |  | 
| Total Current Liabilities |  |  | 12.76M | 6.08M | 7.98M | 12.23M | 20.90M |  | 
|     | 
|  Non-Current Liabilities |  | 
|---|
| Long Term Debt |  |  | 1.60M | 2.09M | 2.56M | 10.55M | 10.90M |  | 
| Deferred Taxes/Income |  |  | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  | 
| Other Non-Current Liabilities |  |  | 4.59M | 9.71M | 9.58M | 4.34M | 5.25M |  | 
| Total Non-Current Liabilities |  |  | 6.19M | 11.90M | 12.10M | 14.86M | 16.31M |  | 
|     | 
| TOTAL LIABILITIES |  |  | 18.95M | 17.97M | 20.08M | 27.09M | 37.21M |  | 
|     | 
|  SHAREHOLDERS' EQUITY |  | 
|---|
| Retained Earnings |  |  | -43.85M | -41.03M | -38.75M | -28.07M | -21.51M |  | 
| Minority Interest |  |  | 0.00 | 105.00K | -38.00K | -20.00K | 160.00K |  | 
| Common Shares |  |  | 40.16M | 40.16M | 40.16M | 37.49M | 37.49M |  | 
| Treasury Stock |  |  | 0.00 | 0.00 | 0.00 | -60.00K | -60.00K |  | 
| Other Shareholders' Equity |  |  | 76.00K | 76.00K | 77.00K | 560.00K | 560.00K |  | 
| Shares Outstanding |  |  | 13.52M | 13.52M | 13.52M | 13.01M | 13.01M |  | 
| Tangible Book Value per Share |  |  | -0.74 | -0.56 | -0.42 | 0.18 | -1.21 |  | 
| Total Shareholders' Equity |  |  | -3.62M | -792.00K | 1.49M | 9.91M | 16.47M |  | 
|     | 
| TOTAL LIABILITIES AND EQUITY |  |  | 15.33M | 17.18M | 21.57M | 37.00M | 53.68M |  | 
|     | 
|  Statistics |  | 
|---|
| Debt/Equity |  |  | -0.44 | -2.64 | 1.72 | 1.06 | 0.66 |  | 
| Current Ratio |  |  | 0.49 | 0.19 | 0.61 | 0.50 | 0.77 |  | 
| Return On Assets (ROA) |  |  | -44.30% | -12.05% | -49.69% | -18.30% | -11.87% |  | 
| Return On Equity (ROE) |  |  | N/A | N/A | -719.88% | -68.31% | -38.68% |  |