| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.49M | 3.33M | 2.36M | 2.97M | 1.04M | |
| Cash Equivalents | | | 109.80K | 87.40K | 152.40K | N/A | N/A | |
| Receivables | | | 6.61M | 12.62M | 6.05M | 2.68M | 1.91M | |
| Other Current Assets | | | 314.60K | 395.60K | 143.20K | 130.00K | 80.50K | |
| Total Current Assets | | | 10.52M | 16.44M | 8.71M | 5.78M | 3.03M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.25M | 16.23M | 21.75M | 9.88M | 8.53M | |
| Investments And Advances | | | 276.10K | 286.50K | 285.70K | 221.80K | 195.10K | |
| Goodwill | | | 0.00 | 0.00 | 0.00 | N/A | 0.00 | |
| Intangibles | | | 1.10M | 855.10K | 740.80K | 604.00K | 657.00K | |
| Other Non-Current Assets | | | N/A | 0.00 | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 11.63M | 17.37M | 22.78M | 10.70M | 9.39M | |
| |
| TOTAL ASSETS | | | 22.15M | 33.81M | 31.48M | 16.49M | 12.41M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 10.20K | 7.50K | 8.60K | 4.50K | |
| Current Portion Of LT Debt. | | | 1.25M | 907.30K | 785.50K | 463.00K | 426.10K | |
| Accrued Expenses | | | 827.90K | 1.81M | 525.60K | 555.20K | 380.30K | |
| Accounts Payable | | | 4.66M | 15.80M | 11.91M | 2.70M | 2.16M | |
| Other Current Liabilities | | | 276.80K | 236.10K | 396.00K | 104.70K | 122.70K | |
| Total Current Liabilities | | | 7.01M | 18.76M | 13.62M | 3.84M | 3.09M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 19.45M | 15.51M | 15.98M | 8.50M | 8.81M | |
| Deferred Taxes/Income | | | 0.00 | 200.00 | N/A | N/A | 0.00 | |
| Other Non-Current Liabilities | | | 96.10K | 98.90K | 13.60K | 11.10K | 2.80K | |
| Total Non-Current Liabilities | | | 19.55M | 15.61M | 15.99M | 8.51M | 8.81M | |
| |
| TOTAL LIABILITIES | | | 26.56M | 34.37M | 29.61M | 12.35M | 11.91M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -9.84M | -5.98M | -4.05M | -1.05M | -1.52M | |
| Additional Paid In Capital | | | 4.83M | 4.83M | 5.45M | 4.74M | 335.70K | |
| Common Shares | | | 598.70K | 598.70K | 472.80K | 444.90K | 1.69M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | 0.00 | N/A | |
| Shares Outstanding | | | 7.21M | 7.25M | 5.75M | 5.48M | 5.48M | |
| Tangible Book Value per Share | | | -0.76 | -0.19 | 0.20 | 0.65 | -0.03 | |
| Total Shareholders' Equity | | | -4.41M | -553.60K | 1.87M | 4.14M | 509.70K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 22.15M | 33.81M | 31.48M | 16.49M | 12.41M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -4.41 | -28.03 | 8.55 | 2.06 | 17.30 | |
| Current Ratio | | | 1.50 | 0.88 | 0.64 | 1.51 | 0.98 | |
| Return On Assets (ROA) | | | -17.43% | -17.26% | -9.54% | -5.68% | -5.44% | |
| Return On Equity (ROE) | | | N/A | N/A | -160.66% | -22.61% | -132.57% | |