| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.80M | 4.47M | 7.46M | 7.33M | 10.92M | |
| Cash Equivalents | | | 10.60K | 30.80K | 61.60K | 60.00K | 20.00K | |
| Marketable Securities | | | 1.01M | N/A | N/A | N/A | N/A | |
| Receivables | | | 4.36M | 4.48M | 5.99M | 7.46M | 3.65M | |
| Inventories | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Current Assets | | | 317.10K | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 8.50M | 8.98M | 13.51M | 14.85M | 14.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 899.40K | 1.30M | 1.66M | 980.00K | 470.00K | |
| Investments And Advances | | | 546.80K | 481.60K | 462.10K | 500.00K | N/A | |
| Intangibles | | | 2.89M | 5.14M | 7.36M | 6.17M | 5.47M | |
| Other Non-Current Assets | | | 268.10K | 281.30K | 309.70K | 240.00K | 190.00K | |
| Total Non-Current Assets | | | 4.61M | 7.82M | 10.41M | 8.39M | 6.25M | |
| |
| TOTAL ASSETS | | | 13.11M | 16.80M | 23.92M | 23.24M | 20.85M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 1.75M | 1.05M | 510.00K | 370.00K | |
| Accrued Expenses | | | 1.32M | 384.40K | 516.90K | 270.00K | 140.00K | |
| Accounts Payable | | | 769.30K | 862.50K | 2.02M | 900.00K | 1.44M | |
| Other Current Liabilities | | | 511.40K | 1.53M | 1.33M | 1.94M | 1.22M | |
| Total Current Liabilities | | | 2.60M | 4.52M | 4.91M | 3.63M | 3.17M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.90M | 5.60M | 4.52M | 4.57M | 2.52M | |
| Deferred Taxes/Income | | | N/A | 5.00K | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.02M | 751.60K | 772.40K | 580.00K | 270.00K | |
| Total Non-Current Liabilities | | | 6.92M | 6.35M | 5.30M | 5.14M | 2.78M | |
| |
| TOTAL LIABILITIES | | | 9.52M | 10.88M | 10.21M | 8.77M | 5.95M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -16.57M | -14.55M | -6.81M | 970.00K | 1.39M | |
| Additional Paid In Capital | | | 15.76M | 15.76M | 15.76M | 8.85M | 9.77M | |
| Common Shares | | | 1.09M | 1.09M | 1.09M | 1.00M | 80.00K | |
| Other Shareholders' Equity | | | -343.30K | -27.00K | 20.30K | 10.00K | 0.00 | |
| Shares Outstanding | | | 8.61M | 8.61M | 8.61M | 7.87M | 7.87M | |
| Tangible Book Value per Share | | | 0.08 | 0.09 | 0.74 | 1.05 | 1.20 | |
| Total Shareholders' Equity | | | 3.59M | 5.92M | 13.71M | 14.47M | 14.89M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.11M | 16.80M | 23.92M | 23.24M | 20.85M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.64 | 0.94 | 0.33 | 0.32 | 0.17 | |
| Current Ratio | | | 3.27 | 1.98 | 2.75 | 4.09 | 4.61 | |
| Return On Assets (ROA) | | | -15.15% | -45.83% | -32.57% | -1.85% | 3.79% | |
| Return On Equity (ROE) | | | -55.32% | -130.00% | -56.82% | -2.97% | 5.31% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 3.31% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 3.31% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 4.80% | |