| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | 821.00K | 1.91M | 3.17M | 5.00K | |
| Receivables | | | 700.00K | 298.00K | 283.00K | 1.56M | 558.00K | |
| Other Current Assets | | | 140.00K | 15.00K | 26.00K | 24.00K | 66.00K | |
| Total Current Assets | | | 2.92M | 1.13M | 2.21M | 4.76M | 629.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 20.00K | 21.00K | 11.00K | 8.00K | 14.00K | |
| Intangibles | | | 18.00M | 18.20M | 18.82M | 19.22M | 16.96M | |
| Other Non-Current Assets | | | 0.00 | 59.00K | 51.00K | 30.00K | 40.00K | |
| Total Non-Current Assets | | | 18.08M | 18.28M | 18.88M | 19.26M | 17.01M | |
| |
| TOTAL ASSETS | | | 21.00M | 19.42M | 21.09M | 24.01M | 17.64M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | N/A | 491.00K | 388.00K | 348.00K | 407.00K | |
| Other Current Liabilities | | | N/A | 1.37M | 1.38M | 2.46M | 42.00K | |
| Total Current Liabilities | | | N/A | 1.86M | 1.76M | 2.81M | 449.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.41M | 11.00K | 21.00K | 11.00K | 8.14M | |
| Other Non-Current Liabilities | | | 1.49M | 821.00K | 788.00K | 873.00K | 912.00K | |
| Total Non-Current Liabilities | | | N/A | 832.00K | 810.00K | 883.00K | 9.05M | |
| |
| TOTAL LIABILITIES | | | 3.90M | 2.69M | 2.58M | 3.69M | 9.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.82M | 1.42M | 3.21M | 5.01M | -2.25M | |
| Common Shares | | | 15.00M | 15.31M | 15.31M | 15.31M | 10.46M | |
| Treasury Stock | | | -10.00K | -12.00K | -12.00K | -4.00K | -67.00K | |
| Shares Outstanding | | | 15.00M | 15.30M | 15.30M | 15.31M | 10.39M | |
| Tangible Book Value per Share | | | -0.07 | -0.10 | -0.02 | 0.07 | -0.85 | |
| Total Shareholders' Equity | | | 17.00M | 16.72M | 18.52M | 20.32M | 8.14M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.00M | 19.42M | 21.09M | 24.01M | 17.64M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.14 | 0.00 | 0.00 | 0.00 | 1.00 | |
| Current Ratio | | | N/A | 0.61 | 1.25 | 1.69 | 1.40 | |
| Return On Assets (ROA) | | | -4.46% | -9.24% | -8.46% | 3.48% | -0.45% | |
| Return On Equity (ROE) | | | -5.51% | -10.73% | -9.63% | 4.11% | -0.97% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 6.83% | 4.29% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 8.03% | 4.29% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 321.87% | |