| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.45M | 2.18M | 3.19M | 6.60M | 9.89M | |
| Receivables | | | 4.82M | 3.16M | 5.02M | 8.68M | 4.67M | |
| Other Current Assets | | | 310.00K | 438.00K | 629.00K | 710.00K | 570.00K | |
| Total Current Assets | | | 6.58M | 5.78M | 8.84M | 15.99M | 15.12M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 45.00K | 49.00K | 88.00K | 110.00K | 340.00K | |
| Goodwill | | | 13.28M | 13.28M | 13.28M | 23.09M | 23.09M | |
| Intangibles | | | 14.80M | 15.29M | 17.87M | 20.64M | 22.32M | |
| Other Non-Current Assets | | | 1.12M | 1.19M | 1.67M | 1.70M | 950.00K | |
| Total Non-Current Assets | | | 29.25M | 29.80M | 32.90M | 45.53M | 46.70M | |
| |
| TOTAL ASSETS | | | 35.83M | 35.58M | 41.73M | 61.52M | 61.82M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.00M | 1.00M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 11.98M | 12.12M | 1.50M | 750.00K | 250.00K | |
| Accrued Expenses | | | 1.63M | 1.92M | 2.02M | 3.30M | 2.01M | |
| Accounts Payable | | | 1.55M | 1.54M | 1.25M | 630.00K | 780.00K | |
| Other Current Liabilities | | | 7.50M | 6.48M | 8.91M | 12.10M | 10.47M | |
| Total Current Liabilities | | | 24.66M | 23.06M | 13.68M | 16.78M | 13.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 9.07M | 8.96M | 9.65M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 116.00K | 240.00K | 173.00K | 270.00K | 4.62M | |
| Total Non-Current Liabilities | | | 116.00K | 240.00K | 9.24M | 9.23M | 14.27M | |
| |
| TOTAL LIABILITIES | | | 24.77M | 23.30M | 22.92M | 26.01M | 27.77M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -127.50M | -125.86M | -115.70M | -97.04M | -85.66M | |
| Additional Paid In Capital | | | 138.51M | 138.09M | 133.92M | 131.97M | 119.23M | |
| Common Shares | | | 43.00K | 43.00K | 590.00K | 580.00K | 480.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 4.32M | 4.26M | 3.93M | 57.57M | 47.84M | |
| Tangible Book Value per Share | | | -3.94 | -3.82 | -3.14 | -0.14 | -0.24 | |
| Total Shareholders' Equity | | | 11.05M | 12.28M | 18.81M | 35.51M | 34.04M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 35.83M | 35.58M | 41.73M | 61.52M | 61.82M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 0.48 | 0.25 | 0.28 | |
| Current Ratio | | | 0.27 | 0.25 | 0.65 | 0.95 | 1.12 | |
| Return On Assets (ROA) | | | -25.30% | -28.55% | -44.80% | -18.50% | -10.58% | |
| Return On Equity (ROE) | | | -82.00% | -82.75% | -99.38% | -32.05% | -19.21% | |