| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 1.28M | 4.93M | 2.69M | 155.90K | |
| Receivables | | | 3.15M | 4.01M | 5.03M | 5.74M | 5.83M | |
| Other Current Assets | | | 9.90K | 13.90K | 22.00K | 30.10K | N/A | |
| Total Current Assets | | | 3.72M | 5.30M | 9.98M | 8.46M | 5.99M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 115.10K | 209.30K | 231.00K | 170.90K | 48.10K | |
| Investments And Advances | | | 272.70K | 271.60K | 265.20K | 173.70K | 17.90K | |
| Intangibles | | | 275.00K | 195.10K | 200.00 | 2.90K | 13.90K | |
| Total Non-Current Assets | | | 662.70K | 675.90K | 496.30K | 347.40K | 79.90K | |
| |
| TOTAL ASSETS | | | 4.38M | 5.98M | 10.48M | 8.81M | 6.07M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 900.00 | 24.50K | 0.00 | 117.90K | |
| Current Portion Of LT Debt. | | | 802.50K | 1.06M | 944.40K | 832.80K | 166.90K | |
| Accrued Expenses | | | 1.31M | 839.10K | 1.17M | 1.27M | 1.77M | |
| Accounts Payable | | | 878.60K | 706.30K | 1.14M | 1.09M | 1.05M | |
| Other Current Liabilities | | | 100.80K | 89.40K | 28.30K | 13.60K | 251.50K | |
| Total Current Liabilities | | | 3.09M | 2.70M | 3.31M | 3.21M | 3.36M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.20M | 1.19M | 2.25M | 3.20M | 925.30K | |
| Other Non-Current Liabilities | | | 2.47M | 3.00M | 3.50M | 4.19M | 3.85M | |
| Total Non-Current Liabilities | | | 3.67M | 4.19M | 5.76M | 7.39M | 4.78M | |
| |
| TOTAL LIABILITIES | | | 6.76M | 6.89M | 9.07M | 10.60M | 8.13M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -12.14M | -10.67M | -8.35M | -4.51M | -2.65M | |
| Additional Paid In Capital | | | 9.47M | 9.47M | 9.47M | 2.49M | 385.00K | |
| Common Shares | | | 291.40K | 291.40K | 291.20K | 237.80K | 203.00K | |
| Other Shareholders' Equity | | | N/A | 0.00 | N/A | N/A | N/A | |
| Shares Outstanding | | | 12.14M | 12.06M | 12.14M | 11.98M | 11.98M | |
| Tangible Book Value per Share | | | -0.22 | -0.09 | 0.12 | -0.15 | -0.17 | |
| Total Shareholders' Equity | | | -2.38M | -905.30K | 1.41M | -1.79M | -2.07M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.38M | 5.98M | 10.48M | 8.81M | 6.07M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.50 | -1.32 | 1.62 | -1.79 | -0.50 | |
| Current Ratio | | | 1.20 | 1.97 | 3.01 | 2.64 | 1.78 | |
| Return On Assets (ROA) | | | -60.93% | -38.71% | -36.68% | -51.18% | -10.41% | |
| Return On Equity (ROE) | | | N/A | N/A | -272.64% | N/A | N/A | |