| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 745.30K | 620.80K | 181.30K | 19.70K | 164.20K | |
| Marketable Securities | | | N/A | N/A | N/A | 20.00K | 260.00K | |
| Receivables | | | 1.15M | 1.35M | 718.60K | 255.70K | 259.40K | |
| Inventories | | | 200.50K | 206.60K | 153.60K | 241.40K | 211.40K | |
| Other Current Assets | | | 626.20K | 746.50K | 1.59M | 772.70K | 621.90K | |
| Total Current Assets | | | 2.72M | 2.92M | 2.65M | 1.29M | 1.26M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 359.80K | 317.60K | 97.80K | 223.80K | 710.10K | |
| Investments And Advances | | | N/A | N/A | 0.00 | 55.40K | 47.00K | |
| Intangibles | | | 4.61M | 3.50M | 546.00K | 1.19M | 1.74M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 4.97M | 3.81M | 643.80K | 1.47M | 2.50M | |
| |
| TOTAL ASSETS | | | 7.69M | 6.74M | 3.29M | 2.75M | 3.76M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 82.00K | |
| Current Portion Of LT Debt. | | | 2.67M | 2.37M | 1.17M | 594.90K | N/A | |
| Accrued Expenses | | | 669.90K | 615.40K | 460.10K | 1.23M | 1.31M | |
| Accounts Payable | | | 336.30K | 420.00K | 1.08M | 1.01M | 197.60K | |
| Other Current Liabilities | | | 402.50K | 217.00K | 893.90K | 2.08M | 539.50K | |
| Total Current Liabilities | | | 4.08M | 3.63M | 3.60M | 4.91M | 2.12M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 422.20K | 0.00 | 0.00 | 1.40M | 0.00 | |
| Other Non-Current Liabilities | | | 173.10K | 166.40K | 0.00 | 26.50K | 31.50K | |
| Total Non-Current Liabilities | | | 585.10K | 156.40K | -71.50K | 1.37M | -822.80K | |
| |
| TOTAL LIABILITIES | | | 4.67M | 3.78M | 3.53M | 6.27M | 1.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -44.73M | -44.53M | -39.44M | -28.06M | -18.58M | |
| Additional Paid In Capital | | | 47.58M | 47.33M | 38.96M | 24.12M | 20.73M | |
| Minority Interest | | | -10.20K | -10.00K | -71.50K | -60.90K | -854.30K | |
| Common Shares | | | 8.30K | 8.10K | 3.60K | 27.80K | 24.30K | |
| Other Shareholders' Equity | | | 160.00K | 138.60K | 242.20K | 393.30K | 283.60K | |
| Shares Outstanding | | | 8.26M | 8.13M | 3.59M | 1.85M | 1.62M | |
| Tangible Book Value per Share | | | -0.19 | -0.07 | -0.22 | -2.54 | 0.44 | |
| Total Shareholders' Equity | | | 3.02M | 2.95M | -236.80K | -3.52M | 2.45M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.69M | 6.74M | 3.29M | 2.75M | 3.76M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.14 | N/A | N/A | -0.40 | N/A | |
| Current Ratio | | | 0.67 | 0.81 | 0.74 | 0.26 | 0.59 | |
| Return On Assets (ROA) | | | -43.23% | -75.50% | -345.63% | -344.16% | -173.66% | |
| Return On Equity (ROE) | | | -109.95% | -172.27% | N/A | N/A | -265.78% | |