| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 831.60K | 674.60K | 1.02M | 991.30K | |
| Marketable Securities | | | N/A | 400.00 | 45.60K | 2.10K | |
| Receivables | | | 257.20K | 162.90K | 671.20K | 494.90K | |
| Other Current Assets | | | 659.30K | 286.90K | 390.80K | 85.80K | |
| Total Current Assets | | | 1.75M | 1.12M | 2.13M | 1.57M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.80M | 3.14M | 4.12M | 5.54M | |
| Investments And Advances | | | N/A | N/A | 0.00 | 59.70K | |
| Intangibles | | | 109.10K | 136.00K | 189.40K | 262.80K | |
| Other Non-Current Assets | | | 90.10K | 107.50K | 112.10K | 170.10K | |
| Total Non-Current Assets | | | 3.00M | 3.39M | 4.42M | 6.03M | |
| |
| TOTAL ASSETS | | | 4.75M | 4.51M | 6.55M | 7.61M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.28M | 3.39M | 3.30M | 1.60M | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | 255.90K | |
| Accrued Expenses | | | 1.23M | 1.17M | 1.38M | 1.53M | |
| Accounts Payable | | | 3.30M | 2.39M | 1.76M | 862.60K | |
| Other Current Liabilities | | | 2.35M | 2.29M | 2.90M | 3.44M | |
| Total Current Liabilities | | | 10.16M | 9.24M | 9.35M | 7.69M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | N/A | 0.00 | 0.00 | 640.30K | |
| Other Non-Current Liabilities | | | 2.23M | 2.47M | 3.22M | 4.67M | |
| Total Non-Current Liabilities | | | 2.23M | 2.47M | 3.22M | 5.31M | |
| |
| TOTAL LIABILITIES | | | 12.39M | 11.71M | 12.56M | 13.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -19.35M | -18.86M | -17.66M | -16.58M | |
| Additional Paid In Capital | | | 11.15M | 11.15M | 11.15M | 11.15M | |
| Common Shares | | | 1.90K | 1.90K | 1.90K | 600.00 | |
| Other Shareholders' Equity | | | 550.90K | 511.10K | 494.50K | 37.60K | |
| Shares Outstanding | | | 4.01M | 4.01M | 4.01M | 4.01M | |
| Tangible Book Value per Share | | | -1.93 | -1.83 | -1.55 | -1.41 | |
| Total Shareholders' Equity | | | -7.65M | -7.20M | -6.01M | -5.39M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.75M | 4.51M | 6.55M | 7.61M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | -0.41 | |
| Current Ratio | | | 0.17 | 0.12 | 0.23 | 0.20 | |
| Return On Assets (ROA) | | | -35.53% | -26.66% | -16.49% | -44.77% | |