| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 2.30M | 1.41M | 1.38M | 1.27M | |
| Cash Equivalents | | | 964.00K | N/A | N/A | 0.00 | 0.00 | |
| Marketable Securities | | | 154.00K | 158.00K | 21.00K | 38.00K | 627.00K | |
| Receivables | | | 5.13M | 4.66M | 6.00M | 8.58M | 8.50M | |
| Other Current Assets | | | 1.05M | 678.00K | 549.00K | 648.00K | 698.00K | |
| Total Current Assets | | | 7.29M | 7.79M | 7.98M | 10.65M | 11.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.10M | 1.92M | 3.16M | 4.37M | 5.25M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 3.89M | 3.89M | 4.06M | 3.72M | 3.72M | |
| Intangibles | | | 4.04M | 4.11M | 4.52M | 5.58M | 6.21M | |
| Other Non-Current Assets | | | 2.34M | 2.34M | 1.13M | 2.08M | 1.84M | |
| Total Non-Current Assets | | | 12.38M | 12.24M | 12.88M | 15.75M | 17.02M | |
| |
| TOTAL ASSETS | | | 19.67M | 20.04M | 20.85M | 26.40M | 28.12M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 673.00K | 758.00K | 1.56M | 1.64M | 1.70M | |
| Accrued Expenses | | | 4.81M | 5.61M | 5.72M | 5.39M | 5.74M | |
| Accounts Payable | | | 365.00K | 191.00K | 499.00K | 641.00K | 275.00K | |
| Other Current Liabilities | | | 7.26M | 5.79M | 4.42M | 5.79M | 5.43M | |
| Total Current Liabilities | | | 13.10M | 12.35M | 12.20M | 13.46M | 13.15M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 475.00K | 687.00K | 2.13M | 3.35M | 4.21M | |
| Deferred Taxes/Income | | | 348.00K | 307.00K | 553.00K | 502.00K | 271.00K | |
| Other Non-Current Liabilities | | | 2.95M | 2.79M | 2.52M | 2.46M | 723.00K | |
| Total Non-Current Liabilities | | | 3.78M | 3.79M | 5.21M | 6.32M | 5.20M | |
| |
| TOTAL LIABILITIES | | | 16.88M | 16.14M | 17.40M | 19.78M | 18.35M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -57.74M | -56.63M | -57.07M | -52.78M | -49.28M | |
| Additional Paid In Capital | | | 34.30M | 34.30M | 34.30M | 34.47M | 34.47M | |
| Common Shares | | | 26.23M | 26.23M | 26.23M | 24.91M | 24.91M | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | -11.00K | 1.00K | -333.00K | |
| Shares Outstanding | | | 26.23M | 26.23M | 26.23M | 24.92M | 24.92M | |
| Tangible Book Value per Share | | | -0.20 | -0.16 | -0.20 | -0.11 | -0.01 | |
| Total Shareholders' Equity | | | 2.79M | 3.90M | 3.45M | 6.61M | 9.77M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.67M | 20.04M | 20.85M | 26.40M | 28.12M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.17 | 0.18 | 0.62 | 0.51 | 0.43 | |
| Current Ratio | | | 0.56 | 0.63 | 0.65 | 0.79 | 0.84 | |
| Return On Assets (ROA) | | | -0.97% | 2.17% | -20.59% | -13.23% | 2.50% | |
| Return On Equity (ROE) | | | -6.81% | 11.16% | -124.46% | -52.79% | 7.20% | |