| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.23M | 615.00K | 3.50M | 19.20M | 13.70M | |
| Receivables | | | 8.18M | 9.82M | 12.60M | 11.90M | 11.90M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 210.00K | 1.00M | 3.10M | 4.00M | 800.00K | |
| Total Current Assets | | | 9.62M | 11.44M | 19.20M | 35.10M | 26.50M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.72M | 6.44M | 9.80M | 5.90M | 2.90M | |
| Goodwill | | | 720.00K | 720.00K | 700.00K | 700.00K | 700.00K | |
| Other Non-Current Assets | | | 166.00K | 191.00K | 300.00K | 300.00K | 400.00K | |
| Total Non-Current Assets | | | 3.61M | 7.35M | 10.80M | 7.00M | 3.90M | |
| |
| TOTAL ASSETS | | | 13.23M | 18.79M | 30.00M | 42.10M | 30.40M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.30M | 1.05M | 1.70M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 131.00K | 263.00K | 200.00K | 200.00K | 3.80M | |
| Accrued Expenses | | | 2.24M | 3.17M | 3.60M | 3.30M | 4.50M | |
| Accounts Payable | | | 7.61M | 7.00M | 4.50M | 2.00M | 2.10M | |
| Other Current Liabilities | | | 3.47M | 2.17M | 2.10M | 3.30M | 2.00M | |
| Total Current Liabilities | | | 15.76M | 13.66M | 12.10M | 8.80M | 12.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 238.00K | 548.00K | 500.00K | 1.80M | 3.10M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 1.00M | |
| Other Non-Current Liabilities | | | 1.67M | 6.14M | 7.10M | 3.30M | 300.00K | |
| Total Non-Current Liabilities | | | 1.91M | 6.68M | 7.60M | 5.10M | 4.40M | |
| |
| TOTAL LIABILITIES | | | 17.66M | 20.34M | 19.70M | 13.90M | 16.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -66.02M | -62.91M | -47.80M | -29.20M | -23.60M | |
| Additional Paid In Capital | | | 61.58M | 61.35M | 58.10M | 57.40M | 37.20M | |
| Common Shares | | | 5.00K | 5.00K | 0.00 | 0.00 | 0.00 | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 5.16M | 5.16M | 35.80M | 35.20M | 27.60M | |
| Tangible Book Value per Share | | | -1.00 | -0.44 | 0.27 | 0.78 | 0.47 | |
| Total Shareholders' Equity | | | -4.43M | -1.55M | 10.30M | 28.20M | 13.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.23M | 18.79M | 30.00M | 42.10M | 30.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.57 | -1.03 | 0.21 | 0.06 | 0.23 | |
| Current Ratio | | | 0.61 | 0.84 | 1.59 | 3.99 | 2.14 | |
| Return On Assets (ROA) | | | -51.90% | -80.66% | -61.67% | -13.54% | -1.97% | |
| Return On Equity (ROE) | | | N/A | N/A | -179.61% | -20.21% | -4.41% | |
| 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 | |