| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.16M | 457.00K | 99.80K | 99.00K | 2.07M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 12.51M | 12.11M | 8.99M | 8.87M | 5.98M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 28.80K | 137.90K | 149.70K | 140.20K | 266.70K | |
| Total Current Assets | | | 13.70M | 12.70M | 9.24M | 9.11M | 8.31M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 903.90K | 1.03M | 1.29M | 1.25M | 560.60K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 3.82M | 3.66M | 2.73M | 1.34M | 983.70K | |
| Other Non-Current Assets | | | 95.60K | 379.70K | 360.80K | 346.00K | 356.60K | |
| Total Non-Current Assets | | | 4.82M | 5.08M | 4.38M | 2.93M | 1.90M | |
| |
| TOTAL ASSETS | | | 18.52M | 17.78M | 13.62M | 12.04M | 10.22M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 535.30K | 33.80K | 730.20K | 0.00 | |
| Current Portion Of LT Debt. | | | 6.82M | 2.55M | 994.70K | 911.70K | 515.10K | |
| Accrued Expenses | | | 818.00K | 1.05M | 58.10K | N/A | N/A | |
| Accounts Payable | | | 6.19M | 6.62M | 5.27M | 4.27M | 2.91M | |
| Other Current Liabilities | | | 2.95M | 4.71M | 2.85M | 593.40K | 389.40K | |
| Total Current Liabilities | | | 16.78M | 15.46M | 9.20M | 6.51M | 3.81M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.92M | 7.58M | 7.59M | 7.92M | 7.93M | |
| Other Non-Current Liabilities | | | 374.20K | 531.50K | 359.40K | 249.20K | 299.60K | |
| Total Non-Current Liabilities | | | 8.29M | 8.11M | 7.94M | 8.17M | 8.23M | |
| |
| TOTAL LIABILITIES | | | 25.07M | 23.58M | 17.15M | 14.68M | 12.04M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -13.96M | -11.93M | -9.70M | -8.89M | -8.46M | |
| Additional Paid In Capital | | | 2.88M | 1.70M | 1.43M | 1.43M | 1.44M | |
| Minority Interest | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Common Shares | | | 4.89M | 4.89M | 4.89M | 4.89M | 4.89M | |
| Other Shareholders' Equity | | | -353.90K | -457.70K | -146.80K | -69.80K | 305.50K | |
| Shares Outstanding | | | 110.23M | 110.23M | 110.23M | 110.23M | 110.23M | |
| Tangible Book Value per Share | | | -0.09 | -0.09 | -0.06 | -0.04 | -0.03 | |
| Total Shareholders' Equity | | | -6.55M | -5.80M | -3.52M | -2.63M | -1.82M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 18.52M | 17.78M | 13.62M | 12.04M | 10.22M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.21 | -1.40 | -2.16 | -3.29 | -4.35 | |
| Current Ratio | | | 0.82 | 0.82 | 1.00 | 1.40 | 2.18 | |
| Return On Assets (ROA) | | | -9.89% | -12.56% | -5.96% | -3.51% | -0.17% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |