ASSETS | |
---|
Current Assets | |
---|
Cash | | | 187.40K | 152.90K | 609.00K | N/A | N/A | |
Cash Equivalents | | | N/A | N/A | N/A | 432.00K | 70.00K | |
Receivables | | | 400.90K | 392.40K | 525.20K | 518.00K | 35.00K | |
Inventories | | | 7.10K | 22.00K | N/A | N/A | N/A | |
Other Current Assets | | | 96.40K | 226.90K | 166.50K | 37.00K | N/A | |
Total Current Assets | | | 691.80K | 794.10K | 1.30M | 987.00K | 105.00K | |
|
Non-Current Assets | |
---|
PPE Net | | | 454.10K | 720.70K | 766.40K | 55.00K | N/A | |
Goodwill | | | 1.14M | 1.14M | 1.14M | 1.14M | N/A | |
Intangibles | | | 199.50K | 230.10K | 270.80K | 314.00K | N/A | |
Other Non-Current Assets | | | 10.20K | 22.10K | 38.00K | N/A | 17.00K | |
Total Non-Current Assets | | | 1.80M | 2.11M | 2.21M | 1.50M | 17.00K | |
|
TOTAL ASSETS | | | 2.49M | 2.90M | 3.51M | 2.49M | 122.00K | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 700.00K | 400.00K | 2.25M | 331.00K | N/A | |
Current Portion Of LT Debt. | | | 153.80K | 167.40K | 106.50K | 652.00K | 1.00K | |
Accrued Expenses | | | N/A | N/A | N/A | 28.00K | 14.00K | |
Accounts Payable | | | 1.26M | 1.63M | 1.40M | 955.00K | 190.00K | |
Other Current Liabilities | | | 848.70K | 828.70K | 131.90K | 543.00K | 218.00K | |
Total Current Liabilities | | | 2.96M | 3.03M | 3.88M | 2.51M | 423.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 957.60K | 972.30K | 754.10K | 629.00K | 61.00K | |
Deferred Taxes/Income | | | 84.80K | 84.80K | 84.80K | 85.00K | N/A | |
Other Non-Current Liabilities | | | N/A | 5.70K | 338.90K | 1.92M | -1.00K | |
Total Non-Current Liabilities | | | 1.04M | 1.06M | 1.18M | 2.96M | 0.00 | |
|
TOTAL LIABILITIES | | | 4.00M | 4.09M | 5.06M | 5.47M | 423.00K | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -17.53M | -16.75M | -15.32M | -12.15M | -983.00K | |
Additional Paid In Capital | | | N/A | N/A | 0.00 | N/A | N/A | |
Common Shares | | | 15.39M | 14.93M | 11.61M | 6.46M | 403.00K | |
Other Shareholders' Equity | | | 632.50K | 632.50K | 2.16M | 2.71M | 279.00K | |
Shares Outstanding | | | 110.99M | 104.61M | 68.86M | N/A | N/A | |
Tangible Book Value per Share | | | -0.03 | -0.02 | -0.04 | N/A | N/A | |
Total Shareholders' Equity | | | -1.51M | -1.19M | -1.55M | N/A | -301.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.49M | 2.90M | 3.51M | 2.49M | 122.00K | |
|
Statistics | |
---|
Debt/Equity | | | -1.10 | -1.15 | -1.94 | N/A | -0.20 | |
Current Ratio | | | 0.23 | 0.26 | 0.33 | 0.39 | 0.25 | |
Return On Assets (ROA) | | | -123.14% | -138.03% | -207.64% | -225.70% | -531.97% | |