| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 424.20K | 534.50K | 1.15M | 647.80K | 1.60M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 2.87M | 2.91M | 2.98M | 2.67M | 1.78M | |
| Other Current Assets | | | 207.00K | 144.00K | 2.73M | 528.10K | 595.50K | |
| Total Current Assets | | | 3.50M | 3.59M | 6.77M | 3.79M | 4.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 133.00K | 350.30K | 360.90K | 1.32M | 2.45M | |
| Investments And Advances | | | 12.80K | 61.10K | N/A | N/A | N/A | |
| Intangibles | | | 6.77M | 6.23M | 5.76M | 4.04M | 3.75M | |
| Other Non-Current Assets | | | 2.61M | 2.39M | 1.56M | 1.68M | 1.81M | |
| Total Non-Current Assets | | | 9.52M | 9.03M | 7.68M | 7.04M | 8.00M | |
| |
| TOTAL ASSETS | | | 13.02M | 12.62M | 14.45M | 10.83M | 12.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.23M | 227.70K | 1.43M | 1.55M | 1.47M | |
| Accrued Expenses | | | 429.00K | 349.00K | 2.34M | 1.48M | 1.29M | |
| Accounts Payable | | | 4.18M | 3.85M | 2.33M | 815.40K | 658.40K | |
| Other Current Liabilities | | | 3.18M | 2.89M | 3.28M | 2.27M | 1.96M | |
| Total Current Liabilities | | | 9.02M | 7.31M | 9.38M | 6.11M | 5.38M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 729.40K | 980.90K | 256.30K | 309.00K | 1.30M | |
| Other Non-Current Liabilities | | | 0.00 | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 729.30K | 980.90K | 256.20K | 309.10K | 1.30M | |
| |
| TOTAL LIABILITIES | | | 9.75M | 8.29M | 9.64M | 6.42M | 6.68M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -54.89M | -53.49M | -52.49M | -52.61M | -57.14M | |
| Additional Paid In Capital | | | 51.52M | 51.52M | 51.12M | 51.12M | 56.37M | |
| Common Shares | | | 5.71M | 5.71M | 5.71M | 5.71M | 6.29M | |
| Treasury Stock | | | 0.00 | 0.00 | -264.40K | -264.40K | -291.60K | |
| Other Shareholders' Equity | | | 924.20K | 592.40K | 736.70K | 451.80K | 82.80K | |
| Shares Outstanding | | | 5.71M | 5.71M | 5.63M | 5.63M | 5.63M | |
| Tangible Book Value per Share | | | -0.61 | -0.33 | -0.17 | 0.06 | 0.28 | |
| Total Shareholders' Equity | | | 3.27M | 4.33M | 4.81M | 4.40M | 5.32M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.02M | 12.62M | 14.45M | 10.83M | 12.00M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.22 | 0.23 | 0.05 | 0.07 | 0.24 | |
| Current Ratio | | | 0.39 | 0.49 | 0.72 | 0.62 | 0.74 | |
| Return On Assets (ROA) | | | -10.73% | -7.96% | 0.83% | -7.35% | 17.69% | |
| Return On Equity (ROE) | | | -42.77% | -23.19% | 2.51% | -18.08% | 39.90% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 2.23% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 2.23% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 5.14% | |