| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.20K | 1.60K | 4.00K | 1.50K | 1.90K | |
| Cash Equivalents | | | 1.49M | 6.01M | 5.18M | 9.85M | 14.65M | |
| Receivables | | | 2.55M | 2.38M | 5.08M | 6.28M | 3.47M | |
| Inventories | | | 31.00K | 40.30K | 110.40K | 78.50K | 35.80K | |
| Total Current Assets | | | 4.07M | 8.43M | 10.38M | 16.20M | 18.16M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.09M | 1.19M | 1.38M | 812.10K | 303.70K | |
| Intangibles | | | 5.79M | 5.97M | 6.56M | 6.33M | 6.81M | |
| Other Non-Current Assets | | | 614.00K | 680.80K | 281.90K | 293.00K | 92.10K | |
| Total Non-Current Assets | | | 7.50M | 7.84M | 8.21M | 7.44M | 7.21M | |
| |
| TOTAL ASSETS | | | 11.57M | 16.27M | 18.60M | 23.64M | 25.37M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 205.20K | 203.40K | 199.60K | 385.60K | 367.80K | |
| Accrued Expenses | | | 815.40K | 848.30K | 1.09M | 1.00M | 616.60K | |
| Accounts Payable | | | 1.85M | 4.45M | 4.85M | 7.62M | 7.71M | |
| Other Current Liabilities | | | 900.10K | 1.48M | 1.51M | 1.43M | 853.60K | |
| Total Current Liabilities | | | 3.77M | 6.98M | 7.65M | 10.44M | 9.55M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 121.50K | 224.60K | 427.90K | 1.23M | 1.62M | |
| Other Non-Current Liabilities | | | 1.16M | 1.22M | 1.27M | 876.80K | 822.30K | |
| Total Non-Current Liabilities | | | 1.28M | 1.45M | 1.70M | 2.11M | 2.44M | |
| |
| TOTAL LIABILITIES | | | 5.05M | 8.43M | 9.35M | 12.55M | 11.98M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -10.66M | -9.36M | -8.08M | -6.34M | -4.04M | |
| Additional Paid In Capital | | | 11.34M | 11.34M | 11.34M | 11.34M | 11.34M | |
| Common Shares | | | 1.24M | 1.24M | 1.24M | 1.24M | 1.24M | |
| Treasury Stock | | | -252.70K | -229.70K | -100.60K | N/A | N/A | |
| Other Shareholders' Equity | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
| Shares Outstanding | | | 12.21M | 12.23M | 12.36M | 12.36M | 12.36M | |
| Tangible Book Value per Share | | | 0.06 | 0.15 | 0.22 | 0.38 | 0.53 | |
| Total Shareholders' Equity | | | 6.52M | 7.84M | 9.25M | 11.09M | 13.39M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.57M | 16.27M | 18.60M | 23.64M | 25.37M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.02 | 0.03 | 0.05 | 0.11 | 0.12 | |
| Current Ratio | | | 1.08 | 1.21 | 1.36 | 1.55 | 1.90 | |
| Return On Assets (ROA) | | | -15.00% | -7.86% | -9.35% | -9.72% | -11.30% | |
| Return On Equity (ROE) | | | -26.64% | -16.31% | -18.80% | -20.71% | -21.41% | |