| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 340.20K | 106.70K | 91.40K | 250.00K | 70.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 412.20K | 372.70K | 304.80K | 340.00K | 460.00K | |
| Inventories | | | N/A | N/A | N/A | 0.00 | 160.00K | |
| Other Current Assets | | | 51.10K | 24.00K | 39.50K | 300.00K | 60.00K | |
| Total Current Assets | | | 803.50K | 503.40K | 435.80K | 880.00K | 760.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Goodwill | | | 5.84M | 5.84M | 5.84M | 8.37M | 8.37M | |
| Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 5.84M | 5.84M | 5.84M | 8.37M | 8.36M | |
| |
| TOTAL ASSETS | | | 6.65M | 6.35M | 6.28M | 9.25M | 9.12M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 27.40K | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 43.90K | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 924.50K | 1.39M | 1.76M | 1.52M | 1.59M | |
| Other Current Liabilities | | | 219.30K | 421.70K | 571.20K | 800.00K | 700.00K | |
| Total Current Liabilities | | | 1.19M | 1.84M | 2.33M | 2.32M | 2.28M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.00K | 19.70K | 90.40K | 150.00K | 430.00K | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 8.00K | 19.60K | 90.40K | 150.00K | 440.00K | |
| |
| TOTAL LIABILITIES | | | 1.20M | 1.86M | 2.42M | 2.47M | 2.72M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -33.36M | -30.98M | -29.84M | -25.86M | -24.01M | |
| Additional Paid In Capital | | | 38.80M | 35.46M | 33.69M | 32.02M | 29.81M | |
| Common Shares | | | 6.50K | 1.90K | 1.30K | 10.00K | 10.00K | |
| Other Shareholders' Equity | | | N/A | 0.00 | 0.00 | 600.00K | 600.00K | |
| Shares Outstanding | | | 6.42M | 1.86M | 1.23M | 870.00K | 750.00K | |
| Tangible Book Value per Share | | | -0.06 | -0.73 | -1.61 | -1.83 | -2.61 | |
| Total Shareholders' Equity | | | 5.45M | 4.49M | 3.85M | 6.78M | 6.41M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 6.65M | 6.35M | 6.28M | 9.25M | 9.12M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.00 | 0.01 | 0.02 | 0.02 | 0.07 | |
| Current Ratio | | | 0.68 | 0.27 | 0.19 | 0.38 | 0.33 | |
| Return On Assets (ROA) | | | -45.18% | -17.90% | -63.41% | -20.00% | -41.78% | |
| Return On Equity (ROE) | | | -55.09% | -25.31% | -103.31% | -27.29% | -59.44% | |