| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 400.00 | 500.00 | 500.00 | 5.49M | 14.01M | |
| Cash Equivalents | | | 2.25M | 6.32M | 8.97M | 400.00 | 500.00 | |
| Marketable Securities | | | N/A | 0.00 | 982.00K | 2.56M | 0.00 | |
| Receivables | | | 7.46M | 9.67M | 8.96M | 9.30M | 7.37M | |
| Other Current Assets | | | 3.36M | 3.35M | 3.24M | 3.36M | 2.13M | |
| Total Current Assets | | | 13.07M | 19.33M | 22.15M | 20.70M | 23.51M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 61.50K | 76.70K | 103.70K | 132.40K | 79.10K | |
| Investments And Advances | | | 3.00K | 11.20K | 221.60K | 231.70K | 247.20K | |
| Goodwill | | | 3.03M | 3.60M | 4.02M | 4.18M | 4.15M | |
| Intangibles | | | 7.89M | 7.90M | 7.94M | 7.73M | 6.70M | |
| Total Non-Current Assets | | | 11.01M | 11.60M | 12.30M | 12.30M | 11.20M | |
| |
| TOTAL ASSETS | | | 24.08M | 30.93M | 34.45M | 33.00M | 34.71M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.37M | 1.40M | 904.90K | 785.90K | 977.50K | |
| Accrued Expenses | | | 1.64M | 943.80K | 1.11M | 355.10K | 1.38M | |
| Accounts Payable | | | 4.55M | 7.46M | 6.23M | 6.44M | 5.78M | |
| Other Current Liabilities | | | 1.90M | 2.75M | 6.65M | 2.82M | 2.44M | |
| Total Current Liabilities | | | 9.45M | 12.55M | 14.90M | 10.40M | 10.58M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.35M | 3.48M | 2.32M | 1.16M | 1.78M | |
| Deferred Taxes/Income | | | 56.70K | 77.40K | 97.90K | 129.70K | 183.40K | |
| Other Non-Current Liabilities | | | 868.00K | 3.25M | 3.15M | 4.04M | 2.68M | |
| Total Non-Current Liabilities | | | 4.29M | 6.80M | 5.57M | 5.33M | 4.65M | |
| |
| TOTAL LIABILITIES | | | 13.75M | 19.35M | 20.46M | 15.73M | 15.23M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -13.84M | -12.61M | -10.09M | -6.47M | -3.78M | |
| Additional Paid In Capital | | | 23.89M | 23.89M | 23.89M | 23.51M | 22.90M | |
| Minority Interest | | | 20.00K | -900.00 | 600.00 | N/A | N/A | |
| Common Shares | | | 167.70K | 167.70K | 167.40K | 165.80K | 163.70K | |
| Treasury Stock | | | -43.70K | -43.70K | -136.30K | -136.30K | N/A | |
| Other Shareholders' Equity | | | -42.30K | -13.50K | -37.70K | 10.70K | -300.00 | |
| Shares Outstanding | | | 16.75M | 16.75M | 16.69M | 16.53M | 9.41M | |
| Tangible Book Value per Share | | | -0.04 | 0.01 | 0.12 | 0.32 | 0.92 | |
| Total Shareholders' Equity | | | 10.33M | 11.59M | 13.99M | 17.27M | 19.48M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 24.08M | 30.93M | 34.45M | 33.00M | 34.71M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.32 | 0.30 | 0.17 | 0.07 | 0.09 | |
| Current Ratio | | | 1.38 | 1.54 | 1.49 | 1.99 | 2.22 | |
| Return On Assets (ROA) | | | -9.22% | -7.97% | -10.48% | -8.16% | -6.96% | |
| Return On Equity (ROE) | | | -21.49% | -21.28% | -25.81% | -15.59% | -12.40% | |