ASSETS | |
---|
Current Assets | |
---|
Cash | | | 329.00K | 886.00K | 582.00K | 323.00K | 268.00K | |
Cash Equivalents | | | N/A | N/A | N/A | 0.00 | 0.00 | |
Receivables | | | 2.19M | 1.95M | 1.04M | 957.00K | 288.00K | |
Inventories | | | N/A | 3.00K | 1.00K | 14.00K | N/A | |
Other Current Assets | | | 86.00K | 328.00K | 96.00K | 48.00K | 6.00K | |
Total Current Assets | | | 2.60M | 3.16M | 1.72M | 1.34M | 562.00K | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.30M | 5.46M | 4.39M | 4.12M | 3.63M | |
Investments And Advances | | | 23.00K | 36.00K | 98.00K | -505.00K | 30.00K | |
Goodwill | | | 7.90M | 8.50M | 7.53M | 7.86M | N/A | |
Intangibles | | | 25.00K | 107.00K | 76.00K | 83.00K | 7.24M | |
Total Non-Current Assets | | | 10.25M | 14.10M | 12.09M | 11.56M | 10.90M | |
|
TOTAL ASSETS | | | 12.85M | 17.27M | 13.80M | 12.90M | 11.46M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 104.00K | 249.00K | 105.00K | 106.00K | 185.00K | |
Accrued Expenses | | | 716.00K | 901.00K | 612.00K | 283.00K | 46.00K | |
Accounts Payable | | | 1.22M | 1.49M | 677.00K | 623.00K | 505.00K | |
Other Current Liabilities | | | 689.00K | 1.64M | 445.00K | 454.00K | 214.00K | |
Total Current Liabilities | | | 2.73M | 4.28M | 1.84M | 1.47M | 950.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.80M | 3.87M | 3.68M | 3.46M | 3.12M | |
Deferred Taxes/Income | | | 15.00K | 13.00K | 5.00K | N/A | N/A | |
Other Non-Current Liabilities | | | 1.13M | 994.00K | 885.00K | 161.00K | -2.00K | |
Total Non-Current Liabilities | | | 2.94M | 4.87M | 4.58M | 3.63M | 3.12M | |
|
TOTAL LIABILITIES | | | 5.68M | 9.16M | 6.42M | 5.09M | 4.07M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -3.95M | -3.02M | -2.33M | -1.64M | -1.37M | |
Additional Paid In Capital | | | 1.97M | 1.97M | 1.85M | 1.71M | 1.38M | |
Minority Interest | | | N/A | 0.00 | 6.00K | 1.00K | 0.00 | |
Common Shares | | | 9.16M | 9.16M | 7.87M | 7.74M | 7.38M | |
Other Shareholders' Equity | | | -5.00K | -2.00K | -1.00K | -6.00K | -1.00K | |
Shares Outstanding | | | 9.16M | 9.16M | 7.87M | 7.75M | 7.75M | |
Tangible Book Value per Share | | | -0.08 | -0.05 | -0.03 | -0.02 | 0.02 | |
Total Shareholders' Equity | | | 7.17M | 8.11M | 7.38M | 7.81M | 7.39M | |
|
TOTAL LIABILITIES AND EQUITY | | | 12.85M | 17.27M | 13.80M | 12.90M | 11.46M | |
|
Statistics | |
---|
Debt/Equity | | | 0.27 | 0.51 | 0.51 | 0.46 | 0.45 | |
Current Ratio | | | 0.95 | 0.74 | 0.93 | 0.92 | 0.59 | |
Return On Assets (ROA) | | | -8.82% | -4.07% | -4.65% | -2.40% | -3.39% | |
Return On Equity (ROE) | | | -15.81% | -8.67% | -8.69% | -3.97% | -5.26% | |