| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 310.00K | 48.00K | 357.00K | 7.00K | |
| Receivables | | | 538.00K | 515.00K | 450.00K | 1.21M | |
| Other Current Assets | | | 2.31M | 1.22M | 103.00K | 92.00K | |
| Total Current Assets | | | 3.16M | 1.79M | 910.00K | 1.31M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 658.00K | 749.00K | 835.00K | 930.00K | |
| Intangibles | | | 4.31M | 3.89M | 3.02M | 1.98M | |
| Other Non-Current Assets | | | 2.62M | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 7.59M | 4.64M | 3.86M | 2.90M | |
| |
| TOTAL ASSETS | | | 10.75M | 6.42M | 4.77M | 4.22M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 4.57M | 5.62M | 1.69M | 0.00 | |
| Accrued Expenses | | | 1.19M | 1.12M | 537.00K | 375.00K | |
| Accounts Payable | | | 505.00K | 634.00K | 644.00K | 413.00K | |
| Other Current Liabilities | | | 256.00K | 147.00K | 275.00K | 54.00K | |
| Total Current Liabilities | | | 6.52M | 7.52M | 3.15M | 842.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 442.00K | 502.00K | 573.00K | 637.00K | |
| Total Non-Current Liabilities | | | 442.00K | 502.00K | 573.00K | 637.00K | |
| |
| TOTAL LIABILITIES | | | 6.96M | 8.02M | 3.72M | 1.48M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -11.53M | -1.92M | 1.05M | 2.73M | |
| Additional Paid In Capital | | | 15.31M | 317.00K | N/A | N/A | |
| Common Shares | | | 7.00K | 5.00K | 5.00K | 5.00K | |
| Shares Outstanding | | | 2.44M | 1.88M | 1.88M | 1.88M | |
| Tangible Book Value per Share | | | -0.21 | -2.92 | -1.05 | 0.41 | |
| Total Shareholders' Equity | | | 3.78M | -1.60M | 1.05M | 2.74M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.75M | 6.42M | 4.77M | 4.22M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.48 | 0.24 | 0.29 | 1.56 | |
| Return On Assets (ROA) | | | -100.28% | -46.20% | -35.39% | -181.67% | |
| Return On Equity (ROE) | | | -284.78% | N/A | -160.61% | -279.77% | |