| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 775.00K | 634.00K | 381.00K | 1.25M | 8.76M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 1.75M | 4.50M | 4.14M | 3.74M | 4.91M | |
| Other Current Assets | | | 175.00K | 62.00K | 71.00K | 32.00K | 170.00K | |
| Total Current Assets | | | 2.70M | 5.19M | 4.60M | 5.02M | 13.84M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.00K | 12.00K | 25.00K | 55.00K | 107.00K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | N/A | N/A | 0.00 | 2.91M | 2.91M | |
| Intangibles | | | 890.00K | 915.00K | 985.00K | 2.16M | 2.19M | |
| Total Non-Current Assets | | | 900.00K | 927.00K | 1.01M | 5.13M | 5.21M | |
| |
| TOTAL ASSETS | | | 3.60M | 6.12M | 5.61M | 10.15M | 19.05M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 75.00K | 74.00K | 50.00K | 79.00K | 51.00K | |
| Current Portion Of LT Debt. | | | 491.00K | 1.33M | 1.57M | 79.00K | 16.00K | |
| Accrued Expenses | | | N/A | 489.00K | 927.00K | 1.60M | 1.58M | |
| Accounts Payable | | | 2.52M | 2.70M | 2.26M | 1.81M | 2.89M | |
| Other Current Liabilities | | | 2.11M | 1.79M | 1.39M | 1.34M | 3.00M | |
| Total Current Liabilities | | | 5.20M | 6.39M | 6.19M | 4.91M | 7.53M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 750.00K | 750.00K | 0.00 | 0.00 | 77.00K | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 750.00K | 750.00K | 0.00 | 0.00 | 77.00K | |
| |
| TOTAL LIABILITIES | | | 5.95M | 7.14M | 6.19M | 4.91M | 7.61M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -99.24M | -97.91M | -97.37M | -91.47M | -84.94M | |
| Additional Paid In Capital | | | 4.45M | 4.45M | 4.51M | 4.48M | 4.16M | |
| Common Shares | | | 94.50M | 94.50M | 94.34M | 94.29M | 94.29M | |
| Other Shareholders' Equity | | | -2.06M | -2.06M | -2.06M | -2.06M | -2.06M | |
| Shares Outstanding | | | 69.59M | 69.59M | 69.47M | 69.44M | 69.44M | |
| Tangible Book Value per Share | | | -0.05 | -0.03 | -0.02 | 0.00 | 0.09 | |
| Total Shareholders' Equity | | | -2.35M | -1.02M | -585.00K | 5.24M | 11.44M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.60M | 6.12M | 5.61M | 10.15M | 19.05M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.35 | -0.81 | N/A | N/A | 0.01 | |
| Current Ratio | | | 0.52 | 0.81 | 0.74 | 1.02 | 1.84 | |
| Return On Assets (ROA) | | | -40.72% | -14.66% | -105.28% | -63.42% | -31.26% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -122.83% | -52.04% | |