| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.26M | 1.78M | 1.70M | 2.13M | 3.29M | |
| Cash Equivalents | | | 0.00 | 0.00 | 0.00 | 0.00 | 100.00 | |
| Receivables | | | 3.14M | 2.52M | 2.10M | 1.95M | 925.80K | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 3.89M | 1.69M | 1.72M | 1.01M | 37.70K | |
| Total Current Assets | | | 8.28M | 5.99M | 5.51M | 5.09M | 4.26M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 780.50K | 799.40K | 828.50K | 870.90K | 872.90K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | 71.20K | |
| Goodwill | | | 245.60K | 264.50K | 302.30K | 340.10K | N/A | |
| Intangibles | | | 1.25M | 1.33M | 1.32M | 966.00K | 804.50K | |
| Total Non-Current Assets | | | 2.52M | 2.62M | 3.03M | 2.41M | 1.75M | |
| |
| TOTAL ASSETS | | | 10.80M | 8.61M | 8.54M | 7.50M | 6.01M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 579.40K | 605.10K | 625.60K | 324.20K | 15.80K | |
| Accrued Expenses | | | 395.60K | 131.90K | 284.00K | 372.00K | 51.00K | |
| Accounts Payable | | | 2.45M | 1.30M | 564.00K | 496.50K | 265.30K | |
| Other Current Liabilities | | | 1.77M | 428.40K | 455.20K | 102.70K | 157.30K | |
| Total Current Liabilities | | | 5.20M | 2.46M | 1.93M | 1.30M | 489.40K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.25M | 1.48M | 2.09M | 2.71M | 1.96M | |
| Other Non-Current Liabilities | | | 127.70K | 96.00K | 85.70K | 162.10K | 208.70K | |
| Total Non-Current Liabilities | | | 1.38M | 1.58M | 2.17M | 2.87M | 2.17M | |
| |
| TOTAL LIABILITIES | | | 6.57M | 4.04M | 4.10M | 4.17M | 2.66M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.34M | -3.00M | -3.07M | -4.24M | -3.62M | |
| Additional Paid In Capital | | | 6.35M | 6.35M | 6.26M | 6.25M | 6.25M | |
| Common Shares | | | 1.32M | 1.32M | 1.31M | 1.31M | 717.80K | |
| Treasury Stock | | | -102.70K | -102.70K | -57.60K | N/A | N/A | |
| Shares Outstanding | | | 13.09M | 13.09M | 13.04M | 13.09M | 7.18M | |
| Tangible Book Value per Share | | | 0.21 | 0.23 | 0.22 | 0.15 | 0.35 | |
| Total Shareholders' Equity | | | 4.23M | 4.57M | 4.44M | 3.33M | 3.35M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.80M | 8.61M | 8.54M | 7.50M | 6.01M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.30 | 0.32 | 0.47 | 0.82 | 0.58 | |
| Current Ratio | | | 1.59 | 2.43 | 2.86 | 3.93 | 8.70 | |
| Return On Assets (ROA) | | | -2.54% | 0.79% | 13.69% | -8.22% | -23.03% | |
| Return On Equity (ROE) | | | -6.49% | 1.48% | 26.32% | -18.51% | -41.29% | |
| Return On Invested Capital (ROIC) | | | N/A | 3.67% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 3.67% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 4.96% | N/A | N/A | N/A | |