| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.12M | 1.57M | 1.62M | 1.66M | 10.58M | |
| Receivables | | | 4.42M | 3.77M | 4.38M | 5.41M | 5.59M | |
| Inventories | | | 25.90K | 23.50K | 29.20K | 40.00K | 50.00K | |
| Other Current Assets | | | 890.60K | 1.18M | 1.64M | 2.05M | 2.05M | |
| Total Current Assets | | | 6.46M | 6.55M | 7.67M | 9.16M | 18.28M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 891.50K | 808.00K | 1.66M | 2.49M | 1.60M | |
| Goodwill | | | 11.93M | 11.63M | 12.09M | 12.05M | 12.60M | |
| Intangibles | | | 5.18M | 5.66M | 8.07M | 10.73M | 14.76M | |
| Other Non-Current Assets | | | 177.60K | 169.10K | 185.70K | 1.12M | 770.00K | |
| Total Non-Current Assets | | | 18.18M | 18.27M | 22.01M | 26.38M | 29.72M | |
| |
| TOTAL ASSETS | | | 24.64M | 24.82M | 29.68M | 35.54M | 48.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 17.31M | 16.19M | 503.20K | 9.12M | 1.40M | |
| Accounts Payable | | | 6.85M | 5.67M | 6.27M | 5.94M | 5.69M | |
| Other Current Liabilities | | | 1.58M | 1.72M | 2.08M | 2.11M | 3.52M | |
| Total Current Liabilities | | | 25.73M | 23.59M | 8.85M | 17.17M | 10.61M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 167.90K | 0.00 | 13.47M | 740.00K | 12.90M | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | 870.00K | 1.20M | |
| Other Non-Current Liabilities | | | 924.40K | 949.60K | 1.18M | 1.12M | 1.21M | |
| Total Non-Current Liabilities | | | 1.09M | 949.60K | 14.65M | 2.73M | 15.30M | |
| |
| TOTAL LIABILITIES | | | 26.82M | 24.54M | 23.50M | 19.90M | 25.91M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -87.87M | -85.10M | -78.06M | -63.72M | -55.02M | |
| Additional Paid In Capital | | | 9.36M | 9.15M | 8.67M | 5.89M | 4.84M | |
| Common Shares | | | 77.67M | 77.59M | 76.23M | 74.69M | 72.19M | |
| Other Shareholders' Equity | | | -1.34M | -1.36M | -670.80K | -1.21M | 70.00K | |
| Shares Outstanding | | | 52.81M | 52.33M | 40.96M | 34.65M | 29.88M | |
| Tangible Book Value per Share | | | -0.37 | -0.33 | -0.34 | -0.21 | -0.18 | |
| Total Shareholders' Equity | | | -2.18M | 280.40K | 6.18M | 15.64M | 22.09M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 24.64M | 24.82M | 29.68M | 35.54M | 48.00M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.08 | N/A | 2.18 | 0.05 | 0.58 | |
| Current Ratio | | | 0.25 | 0.28 | 0.87 | 0.53 | 1.72 | |
| Return On Assets (ROA) | | | -30.04% | -28.39% | -48.29% | -24.51% | -41.00% | |
| Return On Equity (ROE) | | | N/A | -2512.87% | -232.08% | -55.69% | -89.09% | |