| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 111.50K | 52.60K | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | 72.30K | 84.60K | 756.30K | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 1.33M | |
| Receivables | | | 3.05M | 3.03M | 2.05M | 1.99M | 1.44M | |
| Other Current Assets | | | 151.40K | 138.60K | 205.20K | 195.40K | 428.00K | |
| Total Current Assets | | | 3.31M | 3.22M | 2.33M | 2.27M | 3.95M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.35M | 5.85M | 6.40M | 1.30M | 42.60K | |
| Investments And Advances | | | N/A | 0.00 | 991.70K | 2.62M | 105.00K | |
| Goodwill | | | N/A | N/A | 3.73M | N/A | N/A | |
| Intangibles | | | 9.91M | 9.88M | 6.09M | 6.07M | N/A | |
| Other Non-Current Assets | | | 2.27M | 2.27M | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 18.52M | 18.00M | 17.21M | 9.99M | 147.60K | |
| |
| TOTAL ASSETS | | | 21.84M | 21.23M | 19.54M | 12.26M | 4.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 655.30K | 642.30K | 148.70K | 147.10K | 0.00 | |
| Current Portion Of LT Debt. | | | 1.54M | 2.02M | 1.32M | 475.60K | 26.60K | |
| Accrued Expenses | | | N/A | 29.70K | 187.50K | 1.07M | N/A | |
| Accounts Payable | | | 3.75M | 3.44M | 2.53M | 2.54M | 1.87M | |
| Other Current Liabilities | | | N/A | 343.70K | 91.70K | N/A | 0.00 | |
| Total Current Liabilities | | | 5.94M | 6.47M | 4.27M | 1.90M | 1.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 9.55M | 8.17M | 10.10M | 3.70M | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 243.70K | N/A | |
| Other Non-Current Liabilities | | | 0.00 | 222.30K | 222.30K | 222.30K | 222.30K | |
| Total Non-Current Liabilities | | | 9.55M | 8.39M | 10.33M | 4.17M | 222.30K | |
| |
| TOTAL LIABILITIES | | | 15.49M | 14.86M | 14.60M | 6.06M | 2.12M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -15.52M | -15.53M | -16.69M | -14.48M | -14.64M | |
| Additional Paid In Capital | | | 5.55M | 5.55M | 5.40M | 5.05M | 3.74M | |
| Common Shares | | | 16.32M | 16.34M | 16.22M | 15.62M | 12.88M | |
| Other Shareholders' Equity | | | 0.00 | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 96.48M | 96.48M | 96.42M | 87.16M | 59.92M | |
| Tangible Book Value per Share | | | -0.04 | -0.04 | -0.05 | 0.00 | 0.03 | |
| Total Shareholders' Equity | | | 6.35M | 6.36M | 4.94M | 6.20M | 1.98M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.84M | 21.23M | 19.54M | 12.26M | 4.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.61 | 1.39 | 2.08 | 0.62 | N/A | |
| Current Ratio | | | 0.56 | 0.50 | 0.55 | 1.19 | 2.08 | |
| Return On Assets (ROA) | | | 9.12% | 5.47% | -11.30% | 1.51% | -54.40% | |
| Return On Equity (ROE) | | | 31.37% | 18.25% | -44.70% | 2.99% | -112.75% | |
| Return On Invested Capital (ROIC) | | | 2.59% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.59% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 6.45% | N/A | N/A | N/A | N/A | |