| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 41.80M | 3.63M | 2.80M | 1.44M | |
| Receivables | | | 1.32M | 931.20K | 1.35M | 2.13M | |
| Other Current Assets | | | 575.10K | 20.97M | 1.96M | 460.00K | |
| Total Current Assets | | | 43.69M | 25.53M | 6.11M | 4.03M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.68M | 221.80K | 450.00K | 710.00K | |
| Goodwill | | | 10.18M | 10.18M | N/A | N/A | |
| Intangibles | | | 4.09M | 4.61M | N/A | N/A | |
| Other Non-Current Assets | | | 179.30K | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 16.13M | 15.00M | 450.00K | 710.00K | |
| |
| TOTAL ASSETS | | | 59.82M | 40.53M | 6.56M | 4.74M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 856.00K | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 716.80K | 679.20K | 790.00K | 540.00K | |
| Accrued Expenses | | | 1.54M | 11.89M | 660.00K | 440.00K | |
| Other Current Liabilities | | | 3.74M | 7.53M | 7.60M | 2.81M | |
| Total Current Liabilities | | | 6.86M | 20.10M | 9.05M | 3.78M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 326.40K | 1.05M | 1.47M | 2.15M | |
| Other Non-Current Liabilities | | | 996.80K | N/A | 260.00K | 370.00K | |
| Total Non-Current Liabilities | | | 1.32M | 1.05M | 1.73M | 2.52M | |
| |
| TOTAL LIABILITIES | | | 8.18M | 21.15M | 10.78M | 6.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -2.48M | 9.38M | -4.24M | -1.58M | |
| Common Shares | | | 54.11M | 10.00M | 20.00K | 20.00K | |
| Shares Outstanding | | | 15.26M | 15.00M | 15.00M | 15.00M | |
| Tangible Book Value per Share | | | 2.45 | 0.31 | -0.28 | -0.10 | |
| Total Shareholders' Equity | | | 51.64M | 19.38M | -4.22M | -1.56M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 59.82M | 40.53M | 6.56M | 4.74M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.02 | 0.05 | -0.35 | -1.38 | |
| Current Ratio | | | 6.37 | 1.27 | 0.68 | 1.07 | |
| Return On Assets (ROA) | | | -9.17% | -17.24% | -40.55% | -20.68% | |
| Return On Equity (ROE) | | | -10.63% | -36.06% | N/A | N/A | |