ASSETS | |
---|
Current Assets | |
---|
Cash | | | 488.80K | 443.60K | 1.45M | 319.30K | 1.10M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | 54.00K | |
Receivables | | | 3.32M | 2.79M | 1.32M | 2.42M | 3.17M | |
Inventories | | | 0.00 | 0.00 | N/A | N/A | 0.00 | |
Other Current Assets | | | 6.30K | 3.30K | 98.90K | 124.40K | 197.80K | |
Total Current Assets | | | 3.82M | 3.24M | 2.87M | 2.86M | 4.52M | |
|
Non-Current Assets | |
---|
PPE Net | | | 269.60K | 280.70K | 10.30K | 24.20K | 1.14M | |
Investments And Advances | | | 168.00K | 179.80K | 280.70K | 301.50K | 198.20K | |
Goodwill | | | 553.60K | 553.60K | N/A | N/A | N/A | |
Intangibles | | | 4.16M | 3.60M | 3.01M | 3.03M | 2.94M | |
Other Non-Current Assets | | | N/A | 0.00 | 0.00 | N/A | N/A | |
Total Non-Current Assets | | | 5.15M | 4.61M | 3.30M | 3.36M | 4.28M | |
|
TOTAL ASSETS | | | 8.96M | 7.85M | 6.17M | 6.22M | 8.80M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 20.70K | 20.40K | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 159.97K | 98.20K | 148.30K | N/A | |
Accrued Expenses | | | N/A | 935.90K | 781.30K | 947.30K | 1.23M | |
Accounts Payable | | | 1.13M | 766.20K | 467.90K | 673.30K | 951.10K | |
Other Current Liabilities | | | 1.27M | 1.42M | 56.00K | 58.40K | 103.90K | |
Total Current Liabilities | | | 2.41M | 2.18M | 1.42M | 1.85M | 2.28M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.45M | 2.85M | 669.50K | 1.21M | 1.59M | |
Other Non-Current Liabilities | | | 6.30K | 3.30K | 25.50K | 28.40K | 83.40K | |
Total Non-Current Liabilities | | | 6.45M | 2.85M | 695.00K | 1.24M | 1.68M | |
|
TOTAL LIABILITIES | | | 8.86M | 5.03M | 2.12M | 3.09M | 3.96M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -15.43M | -12.52M | -10.59M | -8.32M | -5.65M | |
Additional Paid In Capital | | | 4.01M | 4.01M | 3.69M | 3.36M | 3.36M | |
Common Shares | | | 9.57M | 9.57M | 9.27M | 6.42M | 6.36M | |
Other Shareholders' Equity | | | 1.95M | 1.76M | 1.67M | 1.67M | 764.20K | |
Shares Outstanding | | | 19.15M | 19.15M | 18.55M | 12.84M | 12.73M | |
Tangible Book Value per Share | | | -0.24 | -0.07 | 0.06 | 0.01 | 0.15 | |
Total Shareholders' Equity | | | 103.90K | 2.82M | 4.05M | 3.13M | 4.84M | |
|
TOTAL LIABILITIES AND EQUITY | | | 8.96M | 7.85M | 6.17M | 6.22M | 8.80M | |
|
Statistics | |
---|
Debt/Equity | | | 62.03 | 1.01 | 0.17 | 0.39 | 0.33 | |
Current Ratio | | | 1.59 | 1.48 | 2.01 | 1.55 | 1.98 | |
Return On Assets (ROA) | | | -42.47% | -21.79% | -36.63% | -42.80% | -3.14% | |
Return On Equity (ROE) | | | -3663.72% | -60.62% | -55.80% | -85.03% | -5.71% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |