| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.55M | 3.40M | 7.32M | 18.95M | 5.18M | |
| Receivables | | | 2.12M | 2.19M | 2.69M | 1.62M | 1.40M | |
| Other Current Assets | | | 1.46M | 1.24M | 1.37M | 630.00K | 680.00K | |
| Total Current Assets | | | 6.12M | 6.83M | 11.38M | 21.19M | 7.26M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.76M | 2.11M | 1.08M | 1.18M | 1.31M | |
| Investments And Advances | | | 0.00 | 20.00K | 7.50K | 470.00K | 180.00K | |
| Goodwill | | | 3.42M | 1.66M | 16.16M | 1.66M | 1.66M | |
| Intangibles | | | 10.35M | 10.38M | 15.56M | 10.26M | 15.86M | |
| Other Non-Current Assets | | | 0.00 | 364.70K | 386.59K | 1.10M | 1.55M | |
| Total Non-Current Assets | | | 16.52M | 14.53M | 33.20M | 14.67M | 20.57M | |
| |
| TOTAL ASSETS | | | 22.64M | 21.36M | 44.58M | 35.86M | 27.83M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 787.55K | 752.00K | 59.40K | 540.00K | 4.36M | |
| Current Portion Of LT Debt. | | | 6.86K | 9.98K | 44.44K | 150.00K | 140.00K | |
| Accrued Expenses | | | 423.40K | 369.04K | 244.47K | 240.00K | 200.00K | |
| Accounts Payable | | | 9.66M | 9.00M | 9.43M | 11.04M | 8.54M | |
| Other Current Liabilities | | | 875.82K | 601.85K | 48.29K | 1.34M | 3.18M | |
| Total Current Liabilities | | | 11.75M | 10.74M | 9.83M | 13.31M | 16.42M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.50M | 150.46K | 159.04K | 80.00K | 120.00K | |
| Deferred Taxes/Income | | | 1.43M | 1.70M | 3.29M | 1.22M | 1.32M | |
| Other Non-Current Liabilities | | | 1.97M | 1.62M | 13.56M | 1.08M | 1.17M | |
| Total Non-Current Liabilities | | | 4.90M | 3.47M | 17.01M | 2.39M | 2.60M | |
| |
| TOTAL LIABILITIES | | | 16.65M | 14.21M | 26.84M | 15.70M | 19.02M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -72.34M | -66.50M | -48.24M | -33.18M | -23.24M | |
| Additional Paid In Capital | | | 78.83M | 74.25M | 66.23M | 53.06M | 32.22M | |
| Common Shares | | | 3.88K | 3.04K | 2.34K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -507.44K | -600.62K | -251.08K | 270.00K | -180.00K | |
| Shares Outstanding | | | 38.81M | 30.36M | 23.36M | 20.03M | 11.95M | |
| Tangible Book Value per Share | | | -0.20 | -0.16 | -0.60 | 0.41 | -0.73 | |
| Total Shareholders' Equity | | | 5.98M | 7.15M | 17.74M | 20.16M | 8.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 22.64M | 21.36M | 44.58M | 35.86M | 27.83M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.38 | 0.13 | 0.01 | 0.03 | 0.51 | |
| Current Ratio | | | 0.52 | 0.64 | 1.16 | 1.59 | 0.44 | |
| Return On Assets (ROA) | | | -78.33% | -85.49% | -33.79% | -27.72% | -33.31% | |
| Return On Equity (ROE) | | | -296.29% | -255.34% | -84.91% | -49.31% | -105.34% | |
| 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 | |