| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 708.00K | 1.40M | 2.08M | 6.18M | 1.84M | |
| Marketable Securities | | | 115.00K | 173.00K | 394.00K | 1.07M | N/A | |
| Receivables | | | 6.92M | 6.69M | 5.34M | 11.07M | 2.29M | |
| Inventories | | | N/A | N/A | N/A | 0.00 | 10.00K | |
| Other Current Assets | | | 2.96M | 2.72M | 4.83M | 2.53M | 0.00 | |
| Total Current Assets | | | 10.70M | 10.99M | 12.64M | 20.85M | 4.13M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 156.00K | 78.00K | 121.00K | 247.00K | 150.00K | |
| Investments And Advances | | | 1.97M | 2.27M | 1.71M | 1.27M | 100.00K | |
| Goodwill | | | 5.83M | 7.67M | 7.56M | 8.68M | 9.00M | |
| Intangibles | | | 2.56M | 736.00K | 813.00K | 2.81M | 410.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | 1.75M | |
| Total Non-Current Assets | | | 10.51M | 10.75M | 10.20M | 13.01M | 11.41M | |
| |
| TOTAL ASSETS | | | 21.21M | 21.74M | 22.84M | 33.85M | 15.54M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.46M | 548.00K | 37.00K | 103.00K | 640.00K | |
| Current Portion Of LT Debt. | | | 363.00K | 25.00K | 1.38M | 6.27M | 130.00K | |
| Accrued Expenses | | | 2.82M | 4.85M | 4.78M | 6.67M | N/A | |
| Accounts Payable | | | 8.64M | 9.05M | 8.12M | 8.06M | 1.52M | |
| Other Current Liabilities | | | 1.28M | 1.40M | 2.46M | 4.81M | 3.71M | |
| Total Current Liabilities | | | 14.56M | 15.87M | 16.78M | 25.91M | 6.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.75M | 4.14M | 3.26M | 0.00 | 130.00K | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 10.00K | |
| Other Non-Current Liabilities | | | 789.00K | 1.14M | 791.00K | 872.00K | 360.00K | |
| Total Non-Current Liabilities | | | 3.73M | 4.67M | 4.05M | 872.00K | 500.00K | |
| |
| TOTAL LIABILITIES | | | 18.30M | 20.54M | 20.83M | 26.78M | 6.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -26.23M | -33.74M | -53.38M | -48.39M | -5.49M | |
| Additional Paid In Capital | | | 25.03M | 25.04M | 24.86M | 24.93M | 9.50M | |
| Minority Interest | | | -801.00K | -609.00K | N/A | N/A | N/A | |
| Common Shares | | | 4.11M | 9.90M | 30.54M | 30.54M | 5.04M | |
| Other Shareholders' Equity | | | N/A | N/A | -1.00K | -1.00K | 0.00 | |
| Shares Outstanding | | | 4.11M | 3.30M | 3.05M | 3.05M | 50.35M | |
| Tangible Book Value per Share | | | -1.33 | -2.18 | -2.08 | -1.45 | -0.01 | |
| Total Shareholders' Equity | | | 2.91M | 1.20M | 2.02M | 7.07M | 9.04M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.21M | 21.74M | 22.84M | 33.85M | 15.54M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.79 | 3.91 | 1.63 | N/A | 0.09 | |
| Current Ratio | | | 0.73 | 0.69 | 0.75 | 0.80 | 0.69 | |
| Return On Assets (ROA) | | | -7.47% | -7.93% | -20.58% | -0.36% | -2.19% | |
| Return On Equity (ROE) | | | -54.43% | -143.67% | -233.12% | -1.74% | -3.76% | |
| Return On Invested Capital (ROIC) | | | 2.66% | 1.20% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.70% | 1.24% | N/A | N/A | N/A | |