| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.02M | 520.00K | 9.59M | 9.92M | 5.89M | |
| Receivables | | | 95.00K | 1.09M | 2.66M | 2.28M | 5.41M | |
| Other Current Assets | | | 1.00K | 3.00M | N/A | N/A | 1.00K | |
| Total Current Assets | | | 3.11M | 4.61M | 12.26M | 12.20M | 11.29M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | 0.00 | 604.00K | 818.00K | 1.02M | |
| Goodwill | | | N/A | 0.00 | 2.33M | 2.25M | 2.25M | |
| Intangibles | | | N/A | 0.00 | 2.61M | 2.65M | 3.06M | |
| Other Non-Current Assets | | | N/A | 0.00 | 1.86M | 625.00K | 266.00K | |
| Total Non-Current Assets | | | 0.00 | 0.00 | 7.74M | 6.46M | 6.73M | |
| |
| TOTAL ASSETS | | | 3.11M | 4.61M | 19.99M | 18.67M | 18.02M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 0.00 | 261.00K | 380.00K | 396.00K | |
| Accrued Expenses | | | N/A | 363.00K | 310.00K | 475.00K | 540.00K | |
| Accounts Payable | | | 16.00K | 131.00K | 1.30M | 833.00K | 857.00K | |
| Other Current Liabilities | | | 2.85M | 67.00K | 6.00M | 4.61M | 5.03M | |
| Total Current Liabilities | | | 2.87M | 561.00K | 7.88M | 6.29M | 6.82M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 191.00K | 385.00K | 609.00K | |
| Deferred Taxes/Income | | | N/A | 0.00 | 2.00K | 2.00K | 10.00K | |
| Other Non-Current Liabilities | | | N/A | 0.00 | 1.05M | 760.00K | 656.00K | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 1.25M | 1.15M | 1.28M | |
| |
| TOTAL LIABILITIES | | | 2.87M | 561.00K | 9.12M | 7.44M | 8.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -3.40M | -31.00K | -49.44M | -47.43M | -51.59M | |
| Additional Paid In Capital | | | 3.88M | 3.88M | 60.03M | 58.46M | N/A | |
| Common Shares | | | 205.00K | 205.00K | 194.00K | 168.00K | 61.51M | |
| Other Shareholders' Equity | | | -443.00K | -1.00K | 82.00K | 26.00K | N/A | |
| Shares Outstanding | | | 2.05M | 2.05M | 1.94M | 1.68M | 1.63M | |
| Tangible Book Value per Share | | | 0.12 | 1.98 | 3.05 | 3.77 | 2.83 | |
| Total Shareholders' Equity | | | 244.00K | 4.05M | 10.87M | 11.22M | 9.92M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.11M | 4.61M | 19.99M | 18.67M | 18.02M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 0.02 | 0.03 | 0.06 | |
| Current Ratio | | | 1.09 | 8.22 | 1.56 | 1.94 | 1.66 | |
| Return On Assets (ROA) | | | -22.70% | 1206.33% | -8.37% | 3.39% | 36.13% | |
| Return On Equity (ROE) | | | -289.75% | 1373.43% | -15.40% | 5.63% | 65.63% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 2.81% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 5.93% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 3500.00% | |