| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 18.26M | 9.23M | 2.60M | 3.78M | 5.24M | |
| Receivables | | | 11.61M | 10.45M | 5.27M | 6.61M | 8.89M | |
| Other Current Assets | | | N/A | 133.00K | N/A | N/A | N/A | |
| Total Current Assets | | | 29.87M | 19.82M | 7.87M | 10.39M | 14.13M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.43M | 1.74M | 2.74M | 3.19M | 814.00K | |
| Intangibles | | | 6.90M | 6.96M | 7.86M | 11.15M | 11.33M | |
| Other Non-Current Assets | | | 150.00K | 133.00K | 179.00K | 220.00K | 296.00K | |
| Total Non-Current Assets | | | 8.48M | 8.84M | 10.77M | 14.56M | 12.44M | |
| |
| TOTAL ASSETS | | | 38.35M | 28.65M | 18.64M | 24.95M | 26.57M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 2.00M | 2.01M | 2.00M | 2.00M | |
| Current Portion Of LT Debt. | | | 202.00K | 180.00K | 598.00K | 495.00K | N/A | |
| Accrued Expenses | | | 1.86M | 2.23M | 2.21M | 3.16M | 5.81M | |
| Accounts Payable | | | 6.08M | 5.06M | 2.98M | 3.42M | 3.20M | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 8.14M | 9.48M | 7.79M | 9.08M | 11.02M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.20M | 1.38M | 1.78M | 2.27M | 96.00K | |
| Other Non-Current Liabilities | | | 110.00K | 99.00K | 392.00K | 520.00K | 471.00K | |
| Total Non-Current Liabilities | | | 1.31M | 1.48M | 2.17M | 2.79M | 567.00K | |
| |
| TOTAL LIABILITIES | | | 9.45M | 10.95M | 9.96M | 11.87M | 11.58M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -7.88M | -21.80M | -30.81M | -26.41M | -24.05M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 36.78M | 39.50M | 39.50M | 39.50M | 39.05M | |
| Shares Outstanding | | | 100.79M | 98.75M | 98.33M | 97.25M | 95.60M | |
| Tangible Book Value per Share | | | 0.22 | 0.11 | 0.01 | 0.02 | 0.04 | |
| Total Shareholders' Equity | | | 28.90M | 17.70M | 8.69M | 13.09M | 14.99M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 38.35M | 28.65M | 18.64M | 24.95M | 26.57M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.04 | 0.19 | 0.44 | 0.33 | 0.14 | |
| Current Ratio | | | 3.67 | 2.09 | 1.01 | 1.14 | 1.28 | |
| Return On Assets (ROA) | | | 46.12% | 31.09% | -24.96% | -11.43% | 9.40% | |
| Return On Equity (ROE) | | | 61.20% | 50.32% | -53.58% | -21.80% | 16.66% | |
| Return On Invested Capital (ROIC) | | | 40.38% | 31.40% | N/A | N/A | 12.32% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 102.11% | 55.67% | N/A | N/A | 17.55% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 241.92% | 133.46% | N/A | N/A | 218.25% | |