| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 7.90K | 7.50K | 73.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | 376.60K | 427.70K | 501.10K | |
| Receivables | | | 3.68M | 1.78M | N/A | N/A | N/A | |
| Other Current Assets | | | 40.00K | 50.00K | N/A | N/A | N/A | |
| Total Current Assets | | | 8.09M | 6.57M | 382.30K | 433.10K | 554.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 390.00K | 270.00K | N/A | N/A | N/A | |
| Investments And Advances | | | 1.30M | 2.06M | N/A | N/A | N/A | |
| Goodwill | | | 1.41M | 1.30M | N/A | N/A | N/A | |
| Intangibles | | | 630.00K | 600.00K | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 0.00 | 10.00K | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 3.91M | 4.43M | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL ASSETS | | | 12.00M | 11.00M | 382.30K | 433.10K | 554.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 430.00K | 380.00K | N/A | N/A | N/A | |
| Accrued Expenses | | | 340.00K | 450.00K | 227.80K | 155.10K | N/A | |
| Accounts Payable | | | 770.00K | 430.00K | 79.90K | 60.50K | 170.20K | |
| Other Current Liabilities | | | 3.70M | 1.72M | 12.70K | N/A | N/A | |
| Total Current Liabilities | | | 5.24M | 2.98M | 320.40K | 215.60K | 170.20K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 150.00K | 90.00K | 942.20K | 738.30K | 615.10K | |
| Deferred Taxes/Income | | | 20.00K | 10.00K | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 0.00 | 0.00 | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 170.00K | 110.00K | 942.10K | 738.20K | 615.10K | |
| |
| TOTAL LIABILITIES | | | 5.41M | 3.09M | 1.26M | 953.80K | 785.30K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.98M | -250.00K | -10.42M | -10.06M | -9.77M | |
| Additional Paid In Capital | | | N/A | N/A | 1.13M | 1.13M | 1.13M | |
| Common Shares | | | 9.27M | 9.27M | 8.41M | 8.41M | 8.41M | |
| Other Shareholders' Equity | | | -870.00K | -1.29M | N/A | N/A | N/A | |
| Shares Outstanding | | | 252.00M | 252.11M | 2.98M | 2.98M | 2.98M | |
| Tangible Book Value per Share | | | 0.02 | 0.02 | -0.30 | -0.17 | -0.08 | |
| Total Shareholders' Equity | | | 6.41M | 7.73M | -880.20K | -520.70K | -231.30K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.00M | 11.00M | 382.30K | 433.10K | 554.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.02 | 0.01 | -1.07 | -1.42 | -2.66 | |
| Current Ratio | | | 1.54 | 2.20 | 1.19 | 2.01 | 3.25 | |
| Return On Assets (ROA) | | | -38.73% | -25.21% | -94.04% | -66.82% | -100.94% | |
| Return On Equity (ROE) | | | -72.50% | -35.87% | N/A | N/A | N/A | |
| 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 | |