| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 67.20K | 38.70K | 189.30K | 232.40K | 102.10K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 42.80K | 100.80K | 159.40K | 980.40K | 1.64M | |
| Other Current Assets | | | 11.10K | 9.60K | 9.80K | 15.10K | 15.50K | |
| Total Current Assets | | | 121.10K | 149.10K | 358.50K | 1.23M | 1.76M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 18.70K | 24.60K | 20.90K | 25.50K | 81.80K | |
| Investments And Advances | | | 100.00 | 100.00 | 100.00 | 100.00 | 0.00 | |
| Intangibles | | | 27.20K | 27.20K | 27.20K | 27.20K | 27.20K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 1.09M | 971.50K | 952.80K | 946.30K | 223.90K | |
| |
| TOTAL ASSETS | | | 1.21M | 1.12M | 1.31M | 2.17M | 1.98M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | 0.00 | 48.40K | |
| Accrued Expenses | | | 52.10K | 90.00K | 92.30K | N/A | N/A | |
| Accounts Payable | | | 18.80K | 86.60K | 76.00K | 200.40K | 186.90K | |
| Other Current Liabilities | | | 194.00K | 62.70K | N/A | N/A | 0.00 | |
| Total Current Liabilities | | | 264.90K | 239.30K | 168.30K | 200.40K | 235.30K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.13M | 1.95M | 1.73M | 2.44M | 2.20M | |
| Total Non-Current Liabilities | | | 2.13M | 1.95M | 1.73M | 2.44M | 2.20M | |
| |
| TOTAL LIABILITIES | | | 2.39M | 2.19M | 1.90M | 2.64M | 2.43M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -11.87M | -11.76M | -11.28M | -10.63M | -10.59M | |
| Additional Paid In Capital | | | 1.31M | 1.31M | 1.31M | 579.00K | 558.40K | |
| Common Shares | | | 9.17M | 9.17M | 9.17M | 9.17M | 9.17M | |
| Other Shareholders' Equity | | | 213.50K | 213.50K | 213.50K | 417.60K | 417.60K | |
| Shares Outstanding | | | 70.48M | 70.48M | 70.48M | 70.48M | 70.48M | |
| Tangible Book Value per Share | | | -0.02 | -0.02 | -0.01 | -0.01 | -0.01 | |
| Total Shareholders' Equity | | | -1.18M | -1.07M | -590.10K | -470.30K | -448.40K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.21M | 1.12M | 1.31M | 2.17M | 1.98M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.80 | -1.82 | -2.94 | -5.20 | -4.90 | |
| Current Ratio | | | 0.46 | 0.62 | 2.13 | 6.13 | 7.48 | |
| Return On Assets (ROA) | | | -30.47% | -42.69% | -45.27% | -1.01% | -77.02% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 1.13% | N/A | N/A | 19.66% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.13% | N/A | N/A | 19.66% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 1.16% | N/A | N/A | 19.94% | N/A | |