ASSETS | |
---|
Current Assets | |
---|
Cash | | | 71.40K | 135.50K | 31.90K | 100.20K | 28.50K | |
Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
Receivables | | | 435.20K | 405.70K | 298.80K | 309.50K | 464.60K | |
Other Current Assets | | | 48.50K | 53.00K | 110.90K | 92.70K | 154.90K | |
Total Current Assets | | | 555.10K | 594.20K | 441.60K | 502.30K | 648.00K | |
|
Non-Current Assets | |
---|
PPE Net | | | 58.70K | 97.00K | 173.70K | 62.40K | 1.06M | |
Goodwill | | | 961.90K | 961.90K | 2.52M | 2.80M | 5.77M | |
Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Assets | | | N/A | N/A | N/A | 0.00 | 45.20K | |
Total Non-Current Assets | | | 1.02M | 1.06M | 2.70M | 2.86M | 7.47M | |
|
TOTAL ASSETS | | | 1.58M | 1.65M | 3.14M | 3.36M | 8.11M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 250.00K | 250.00K | 290.00K | 250.00K | 250.00K | |
Current Portion Of LT Debt. | | | 146.60K | 61.20K | 113.80K | 0.00 | 309.90K | |
Accrued Expenses | | | 504.50K | 431.60K | 467.30K | 433.50K | 330.40K | |
Accounts Payable | | | 1.18M | 1.18M | 2.20M | 2.19M | 2.46M | |
Other Current Liabilities | | | 2.36M | 2.29M | 2.70M | 3.44M | 1.59M | |
Total Current Liabilities | | | 4.44M | 4.21M | 5.77M | 6.31M | 4.94M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 14.40K | 126.60K | 88.30K | 63.50K | 1.67M | |
Other Non-Current Liabilities | | | 210.40K | 335.40K | 1.32M | 1.25M | 146.20K | |
Total Non-Current Liabilities | | | 224.70K | 462.00K | 1.41M | 1.32M | 1.81M | |
|
TOTAL LIABILITIES | | | 4.67M | 4.67M | 7.18M | 7.63M | 6.75M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -38.53M | -38.79M | -38.91M | -39.29M | -33.23M | |
Additional Paid In Capital | | | 1.62M | 1.95M | 1.91M | 2.14M | 2.09M | |
Common Shares | | | 33.82M | 33.82M | 32.96M | 32.88M | 32.50M | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 347.16M | 347.16M | 327.99M | 325.59M | 321.84M | |
Tangible Book Value per Share | | | -0.01 | -0.01 | -0.02 | -0.02 | -0.01 | |
Total Shareholders' Equity | | | -3.09M | -3.02M | -4.05M | -4.27M | 1.36M | |
|
TOTAL LIABILITIES AND EQUITY | | | 1.58M | 1.65M | 3.14M | 3.36M | 8.11M | |
|
Statistics | |
---|
Debt/Equity | | | -0.09 | -0.12 | -0.09 | -0.07 | 1.41 | |
Current Ratio | | | 0.12 | 0.14 | 0.08 | 0.08 | 0.13 | |
Return On Assets (ROA) | | | -19.26% | -9.93% | 3.28% | -115.88% | -54.38% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -324.17% | |