| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 13.37M | 4.92M | 8.43M | |
| Receivables | | | 2.93M | 3.74M | 2.89M | 1.55M | 2.59M | |
| Other Current Assets | | | 460.00K | 320.00K | 140.00K | 70.00K | 190.00K | |
| Total Current Assets | | | 8.66M | 14.00M | 16.41M | 6.54M | 11.21M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 630.00K | 760.00K | 900.00K | 930.00K | 160.00K | |
| Investments And Advances | | | 340.00K | 320.00K | 270.00K | 280.00K | 250.00K | |
| Intangibles | | | 1.08M | 1.15M | 790.00K | 620.00K | 790.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 0.00 | N/A | |
| Total Non-Current Assets | | | 2.34M | 3.00M | 1.96M | 1.83M | 1.20M | |
| |
| TOTAL ASSETS | | | 11.00M | 17.00M | 18.37M | 8.37M | 12.41M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 280.00K | 10.00K | |
| Current Portion Of LT Debt. | | | 7.15M | 1.57M | 570.00K | 500.00K | 500.00K | |
| Accrued Expenses | | | 730.00K | 970.00K | 850.00K | 760.00K | 950.00K | |
| Accounts Payable | | | 2.24M | 2.89M | 2.98M | 420.00K | 1.15M | |
| Other Current Liabilities | | | 250.00K | 250.00K | 150.00K | 70.00K | 210.00K | |
| Total Current Liabilities | | | 10.00M | 5.68M | 4.55M | 2.03M | 2.81M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 430.00K | 7.26M | 2.04M | 2.13M | 2.63M | |
| Other Non-Current Liabilities | | | 340.00K | N/A | N/A | 20.00K | N/A | |
| Total Non-Current Liabilities | | | 1.00M | 7.32M | 2.04M | 2.14M | 2.63M | |
| |
| TOTAL LIABILITIES | | | 11.00M | 13.00M | 6.59M | 4.17M | 5.44M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -16.00M | -8.32M | -230.00K | -2.94M | -150.00K | |
| Additional Paid In Capital | | | 5.59M | 4.37M | 4.39M | 5.29M | 5.18M | |
| Common Shares | | | 6.22M | 5.70M | 5.68M | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | 3.29M | 1.94M | 1.94M | 1.86M | 1.95M | |
| Shares Outstanding | | | 18.00M | 17.00M | 16.59M | 6.85M | 6.85M | |
| Tangible Book Value per Share | | | -0.08 | 0.15 | 0.66 | 0.52 | 0.90 | |
| Total Shareholders' Equity | | | -430.00K | 3.69M | 11.78M | 4.20M | 6.97M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.00M | 17.00M | 18.37M | 8.37M | 12.41M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.00 | 1.97 | 0.17 | 0.57 | 0.38 | |
| Current Ratio | | | 0.87 | 2.46 | 3.61 | 3.22 | 3.99 | |
| Return On Assets (ROA) | | | -65.55% | -47.59% | -1.25% | -35.13% | -1.21% | |
| Return On Equity (ROE) | | | N/A | -219.24% | -1.95% | -70.00% | -2.15% | |