| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 22.16M | 14.95M | 13.34M | 12.73M | 27.21M | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Receivables | | | 758.80K | 392.60K | 935.00K | 1.89M | 2.87M | |
| Inventories | | | 218.40K | N/A | 0.00 | 158.80K | 0.00 | |
| Other Current Assets | | | 213.90K | 595.90K | 448.10K | 704.20K | 470.40K | |
| Total Current Assets | | | 23.35M | 15.94M | 14.73M | 15.48M | 30.55M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 645.20K | 196.10K | 256.30K | 660.40K | 984.30K | |
| Goodwill | | | 0.00 | 0.00 | 101.30K | 159.20K | 217.00K | |
| Intangibles | | | 990.00K | 1.71M | 3.52M | 5.59M | 8.16M | |
| Other Non-Current Assets | | | 1.05M | 1.35M | 1.40M | 1.31M | 1.59M | |
| Total Non-Current Assets | | | 2.68M | 3.26M | 5.28M | 7.72M | 10.95M | |
| |
| TOTAL ASSETS | | | 26.03M | 19.20M | 20.00M | 23.20M | 41.50M | |
| |
| 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 | 29.00K | |
| Accrued Expenses | | | 0.00 | 76.70K | 77.00K | 105.10K | 271.60K | |
| Other Current Liabilities | | | 523.60K | 614.70K | 1.00M | 1.40M | 1.48M | |
| Total Current Liabilities | | | 523.60K | 691.40K | 1.08M | 1.51M | 1.79M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 300.00 | |
| Deferred Taxes/Income | | | N/A | N/A | 101.30K | 159.10K | 217.00K | |
| Other Non-Current Liabilities | | | 19.46M | 13.94M | 14.42M | 16.07M | 20.46M | |
| Total Non-Current Liabilities | | | 19.46M | 13.94M | 14.52M | 16.22M | 20.68M | |
| |
| TOTAL LIABILITIES | | | 19.99M | 14.63M | 15.60M | 17.73M | 22.47M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -21.01M | -22.39M | -22.62M | -19.04M | -5.25M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | 108.89M | 107.67M | |
| Common Shares | | | 26.88M | 26.88M | 26.88M | 24.44M | 24.44M | |
| Treasury Stock | | | -298.40K | -298.40K | -298.40K | -298.40K | -596.80K | |
| Other Shareholders' Equity | | | 473.70K | 370.00K | 433.80K | 372.10K | 435.20K | |
| Shares Outstanding | | | 26.58M | 26.58M | 26.58M | 24.14M | 23.84M | |
| Tangible Book Value per Share | | | 0.19 | 0.11 | 0.03 | -0.01 | 0.45 | |
| Total Shareholders' Equity | | | 6.05M | 4.57M | 4.40M | 5.47M | 19.03M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 26.03M | 19.20M | 20.00M | 23.20M | 41.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | 0.00 | |
| Current Ratio | | | 44.59 | 23.06 | 13.67 | 10.28 | 17.11 | |
| Return On Assets (ROA) | | | 7.17% | 1.19% | -41.08% | -64.71% | -70.60% | |
| Return On Equity (ROE) | | | 30.87% | 5.02% | -186.62% | -274.45% | -153.94% | |
| Return On Invested Capital (ROIC) | | | 3.67% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.67% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.82% | N/A | N/A | N/A | N/A | |