| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 6.64M | 6.98M | 9.86M | 5.06M | 2.81M | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 5.00M | |
| Receivables | | | 1.60M | 1.50M | 8.12M | 940.80K | 337.20K | |
| Inventories | | | 30.40K | 34.50K | 60.90K | 159.80K | 154.60K | |
| Other Current Assets | | | 232.30K | 203.40K | 416.20K | 181.50K | 120.20K | |
| Total Current Assets | | | 8.50M | 8.72M | 18.46M | 6.34M | 8.42M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.17M | 2.20M | 2.50M | 2.68M | 2.88M | |
| Goodwill | | | N/A | 0.00 | 4.64M | 4.64M | 4.64M | |
| Intangibles | | | 4.90M | 4.90M | 5.13M | 5.51M | 5.64M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 7.07M | 7.11M | 12.27M | 12.83M | 13.17M | |
| |
| TOTAL ASSETS | | | 15.57M | 15.83M | 30.73M | 19.18M | 21.59M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 48.40K | 47.70K | 2.12M | 3.60M | 6.00K | |
| Accrued Expenses | | | 2.34M | 2.18M | 10.06M | 502.20K | 624.70K | |
| Accounts Payable | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Liabilities | | | 3.52M | 4.39M | 4.56M | 753.60K | 410.40K | |
| Total Current Liabilities | | | 5.90M | 6.61M | 16.75M | 4.86M | 1.04M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 65.80K | 78.20K | 125.70K | 72.60K | 4.27M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 65.80K | 78.10K | 125.80K | 72.50K | 4.27M | |
| |
| TOTAL LIABILITIES | | | 5.97M | 6.69M | 16.87M | 4.93M | 5.31M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -30.92M | -30.23M | -24.32M | -18.86M | -14.98M | |
| Additional Paid In Capital | | | 9.12M | 8.93M | 8.34M | 3.76M | 3.68M | |
| Common Shares | | | 31.40M | 30.44M | 29.84M | 29.35M | 27.57M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 2.77M | 2.47M | 2.47M | 2.41M | 2.19M | |
| Tangible Book Value per Share | | | 1.70 | 1.71 | 1.65 | 1.70 | 2.74 | |
| Total Shareholders' Equity | | | 9.60M | 9.14M | 13.86M | 14.25M | 16.27M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.57M | 15.83M | 30.73M | 19.18M | 21.59M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.01 | 0.01 | 0.01 | 0.01 | 0.26 | |
| Current Ratio | | | 1.44 | 1.32 | 1.10 | 1.31 | 8.08 | |
| Return On Assets (ROA) | | | -44.73% | -37.98% | -5.94% | -23.98% | -15.97% | |
| Return On Equity (ROE) | | | -72.55% | -65.80% | -13.18% | -32.28% | -21.19% | |