| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 6.99M | 4.15M | 7.36M | 9.96M | 5.33M | |
| Receivables | | | 10.64M | 15.65M | 12.86M | 11.71M | 54.68M | |
| Other Current Assets | | | 3.75M | 3.61M | 4.74M | 2.62M | 2.90M | |
| Total Current Assets | | | 21.38M | 23.42M | 24.96M | 24.30M | 62.92M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 207.95K | 262.73K | 332.37K | 776.18K | 862.02K | |
| Intangibles | | | 1.82M | 1.70M | 763.78K | 0.00 | 54.94K | |
| Other Non-Current Assets | | | 393.55K | N/A | N/A | 99.97K | 982.14K | |
| Total Non-Current Assets | | | 2.83M | 2.39M | 1.60M | 876.14K | 1.90M | |
| |
| TOTAL ASSETS | | | 24.21M | 25.81M | 26.56M | 25.17M | 64.81M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 180.42K | 883.20K | 201.49K | 814.34K | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 0.00 | 38.94M | |
| Accrued Expenses | | | N/A | 1.11M | 619.96K | N/A | N/A | |
| Accounts Payable | | | 3.29M | 926.46K | 1.83M | 1.20M | 1.25M | |
| Other Current Liabilities | | | N/A | 669.76K | 201.49K | 814.34K | 792.92K | |
| Total Current Liabilities | | | 3.48M | 3.59M | 2.65M | 2.02M | 40.98M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.88M | 4.91M | 8.40M | 11.14M | 10.68M | |
| Total Non-Current Liabilities | | | 4.88M | 4.91M | 8.40M | 11.14M | 10.68M | |
| |
| TOTAL LIABILITIES | | | 8.35M | 8.50M | 11.06M | 13.15M | 51.66M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -21.35M | -19.86M | -19.90M | -23.21M | -20.39M | |
| Additional Paid In Capital | | | 4.96M | 4.93M | 4.76M | 4.61M | 4.48M | |
| Common Shares | | | 28.97M | 28.96M | 28.93M | 28.89M | 26.99M | |
| Other Shareholders' Equity | | | 3.28M | 3.29M | 1.71M | 1.73M | 2.08M | |
| Shares Outstanding | | | 105.54M | 105.34M | 104.99M | 104.64M | 86.71M | |
| Tangible Book Value per Share | | | 0.13 | 0.15 | 0.14 | 0.11 | 0.15 | |
| Total Shareholders' Equity | | | 15.86M | 17.31M | 15.51M | 12.02M | 13.15M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 24.21M | 25.81M | 26.56M | 25.17M | 64.81M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.32 | 0.33 | 0.55 | 0.99 | 0.81 | |
| Current Ratio | | | 6.15 | 6.53 | 9.40 | 12.04 | 1.54 | |
| Return On Assets (ROA) | | | -10.60% | 0.15% | 14.01% | -11.20% | 2.35% | |
| Return On Equity (ROE) | | | -16.17% | 0.22% | 24.00% | -23.46% | 11.58% | |
| Return On Invested Capital (ROIC) | | | N/A | 3.43% | 8.08% | 0.11% | 17.05% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 3.43% | 8.08% | 0.11% | 17.05% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 3.70% | 8.34% | 0.11% | 17.09% | |