| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 150.10K | 484.20K | 1.23M | 2.91M | 2.44M | |
| Marketable Securities | | | 0.00 | 200.00 | 208.70K | N/A | N/A | |
| Receivables | | | 510.60K | 744.50K | 176.00K | 240.00K | 2.42M | |
| Inventories | | | 22.80K | 0.00 | 88.40K | 90.00K | 1.49M | |
| Other Current Assets | | | 12.60K | 51.60K | 9.50K | 0.00 | 40.00K | |
| Total Current Assets | | | 696.20K | 1.28M | 1.71M | 3.24M | 6.40M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.35M | 1.39M | 1.55M | 840.00K | 70.00K | |
| Investments And Advances | | | 454.30K | 27.20K | 0.00 | N/A | N/A | |
| Goodwill | | | 1.85M | 2.08M | 1.66M | 3.91M | 330.00K | |
| Intangibles | | | 89.70K | 97.80K | 114.10K | 130.00K | N/A | |
| Other Non-Current Assets | | | 6.70K | 7.50K | 4.70K | 20.00K | 0.00 | |
| Total Non-Current Assets | | | 3.74M | 3.60M | 3.32M | 4.90M | 470.00K | |
| |
| TOTAL ASSETS | | | 4.44M | 4.88M | 5.03M | 8.14M | 6.87M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 140.00K | |
| Current Portion Of LT Debt. | | | 27.40K | 6.60K | 487.80K | 210.00K | N/A | |
| Accrued Expenses | | | 83.70K | 262.20K | 140.10K | 0.00 | 130.00K | |
| Accounts Payable | | | 185.50K | 114.50K | 15.00K | 0.00 | 20.00K | |
| Other Current Liabilities | | | 384.90K | 255.90K | 942.80K | 1.30M | 1.81M | |
| Total Current Liabilities | | | 681.50K | 639.20K | 1.59M | 1.52M | 2.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 23.80K | 0.00 | 440.00K | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 22.90K | 64.20K | 84.30K | 580.00K | 0.00 | |
| |
| TOTAL LIABILITIES | | | 704.40K | 703.40K | 1.67M | 2.10M | 2.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -21.79M | -21.05M | -18.68M | -14.56M | -9.73M | |
| Additional Paid In Capital | | | 25.44M | 25.20M | 21.93M | 20.48M | 14.47M | |
| Minority Interest | | | 22.90K | 40.40K | 84.30K | 140.00K | 0.00 | |
| Common Shares | | | 14.50K | 14.10K | 11.20K | 10.00K | 10.00K | |
| Other Shareholders' Equity | | | 68.30K | 12.40K | 98.90K | 100.00K | 10.00K | |
| Shares Outstanding | | | 14.37M | 14.05M | 11.16M | 9.24M | 10.61M | |
| Tangible Book Value per Share | | | 0.13 | 0.14 | 0.14 | 0.22 | 0.42 | |
| Total Shareholders' Equity | | | 3.74M | 4.18M | 3.36M | 6.04M | 4.77M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.44M | 4.88M | 5.03M | 8.14M | 6.87M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.01 | N/A | 0.07 | N/A | |
| Current Ratio | | | 1.02 | 2.00 | 1.08 | 2.13 | 3.05 | |
| Return On Assets (ROA) | | | -50.76% | -48.22% | -81.55% | -59.09% | -140.03% | |
| Return On Equity (ROE) | | | -60.33% | -56.34% | -122.02% | -79.64% | -201.68% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |