| 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% | |