| ASSETS |  | 
|---|
| Current Assets |  | 
|---|
| Cash |  |  | 888.50K | 235.20K | 543.10K | 576.00K | 715.80K |  | 
| Receivables |  |  | 1.43M | 607.80K | 554.80K | 418.00K | 765.10K |  | 
| Inventories |  |  | 28.30K | 25.10K | 0.00 | 476.90K | 2.30M |  | 
| Other Current Assets |  |  | 1.68M | 259.70K | 279.00K | 524.40K | 865.00K |  | 
| Total Current Assets |  |  | 4.03M | 1.13M | 1.38M | 2.00M | 4.64M |  | 
|  | 
| Non-Current Assets |  | 
|---|
| PPE Net |  |  | N/A | N/A | N/A | 0.00 | 132.70K |  | 
| Goodwill |  |  | N/A | N/A | N/A | 0.00 | 9.11M |  | 
| Intangibles |  |  | N/A | N/A | N/A | 0.00 | 16.20K |  | 
| Total Non-Current Assets |  |  | 0.00 | 0.00 | 0.00 | 0.00 | 9.26M |  | 
|  | 
| TOTAL ASSETS |  |  | 4.03M | 1.13M | 1.38M | 2.00M | 13.90M |  | 
|  | 
| LIABILITIES |  | 
|---|
| Current Liabilities |  | 
|---|
| Short Term Debt |  |  | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |  | 
| Current Portion Of LT Debt. |  |  | 9.90M | 10.73M | 5.40M | 7.81M | 2.22M |  | 
| Accrued Expenses |  |  | 3.29M | 2.59M | 1.11M | 7.58M | 1.34M |  | 
| Accounts Payable |  |  | 1.14M | 1.15M | 1.04M | 3.57M | 1.90M |  | 
| Other Current Liabilities |  |  | 221.20K | 71.00K | 19.30K | 503.90K | 320.80K |  | 
| Total Current Liabilities |  |  | 14.55M | 14.54M | 7.57M | 19.46M | 5.78M |  | 
|  | 
| Non-Current Liabilities |  | 
|---|
| Long Term Debt |  |  | 855.20K | 0.00 | 3.81M | 5.10M | 3.39M |  | 
| Other Non-Current Liabilities |  |  | 257.00K | N/A | N/A | N/A | N/A |  | 
| Total Non-Current Liabilities |  |  | 1.11M | 0.00 | 3.81M | 5.10M | 3.39M |  | 
|  | 
| TOTAL LIABILITIES |  |  | 15.66M | 14.54M | 11.38M | 24.56M | 9.17M |  | 
|  | 
| SHAREHOLDERS' EQUITY |  | 
|---|
| Retained Earnings |  |  | -54.16M | -54.29M | -51.00M | -58.57M | -30.73M |  | 
| Additional Paid In Capital |  |  | N/A | N/A | N/A | 2.00M | 1.96M |  | 
| Common Shares |  |  | 42.60M | 40.99M | 40.99M | 32.59M | 32.51M |  | 
| Other Shareholders' Equity |  |  | -74.30K | -115.40K | 0.00 | 1.41M | 999.80K |  | 
| Shares Outstanding |  |  | 51.08M | 44.73M | 44.73M | 2.53M | 2.53M |  | 
| Tangible Book Value per Share |  |  | -0.23 | -0.30 | -0.22 | -8.92 | -1.74 |  | 
| Total Shareholders' Equity |  |  | -11.63M | -13.42M | -10.00M | -22.57M | 4.73M |  | 
|  | 
| TOTAL LIABILITIES AND EQUITY |  |  | 4.03M | 1.13M | 1.38M | 2.00M | 13.90M |  | 
|  | 
| Statistics |  | 
|---|
| Debt/Equity |  |  | -0.07 | N/A | -0.38 | -0.23 | 0.72 |  | 
| Current Ratio |  |  | 0.28 | 0.08 | 0.18 | 0.10 | 0.80 |  | 
| Return On Assets (ROA) |  |  | -86.96% | -317.64% | 302.99% | -1406.98% | -74.35% |  | 
| Return On Equity (ROE) |  |  | N/A | N/A | N/A | N/A | -218.37% |  |