ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.25M | 2.08M | 6.18M | 1.84M | 1.28M | |
Marketable Securities | | | 241.00K | 394.00K | 1.07M | N/A | N/A | |
Receivables | | | 8.73M | 5.34M | 11.07M | 2.29M | 2.84M | |
Inventories | | | N/A | N/A | 0.00 | 10.00K | 20.00K | |
Other Current Assets | | | 1.00K | 4.83M | 2.53M | 0.00 | N/A | |
Total Current Assets | | | 10.98M | 12.64M | 20.85M | 4.13M | 4.14M | |
|
Non-Current Assets | |
---|
PPE Net | | | 103.00K | 121.00K | 247.00K | 150.00K | 190.00K | |
Investments And Advances | | | 1.33M | 1.71M | 1.27M | 100.00K | 100.00K | |
Goodwill | | | 5.72M | 7.56M | 8.68M | 9.00M | 9.00M | |
Intangibles | | | 2.61M | 813.00K | 2.81M | 410.00K | 440.00K | |
Other Non-Current Assets | | | 0.00 | N/A | N/A | 1.75M | 1.72M | |
Total Non-Current Assets | | | 9.77M | 10.20M | 13.01M | 11.41M | 11.46M | |
|
TOTAL ASSETS | | | 20.75M | 22.84M | 33.85M | 15.54M | 15.60M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 742.00K | 37.00K | 103.00K | 640.00K | 680.00K | |
Current Portion Of LT Debt. | | | 1.57M | 1.38M | 6.27M | 130.00K | 380.00K | |
Accrued Expenses | | | 4.78M | 4.78M | 6.67M | N/A | N/A | |
Accounts Payable | | | 6.26M | 8.12M | 8.06M | 1.52M | 2.20M | |
Other Current Liabilities | | | 2.02M | 2.46M | 4.81M | 3.71M | 4.33M | |
Total Current Liabilities | | | 15.37M | 16.78M | 25.91M | 6.00M | 7.59M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.52M | 3.26M | 0.00 | 130.00K | 920.00K | |
Deferred Taxes/Income | | | N/A | N/A | N/A | 10.00K | 10.00K | |
Other Non-Current Liabilities | | | 592.00K | 792.00K | 872.00K | 360.00K | 260.00K | |
Total Non-Current Liabilities | | | 3.13M | 4.05M | 872.00K | 500.00K | 1.20M | |
|
TOTAL LIABILITIES | | | 18.50M | 20.83M | 26.78M | 6.50M | 8.79M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -32.72M | -53.38M | -48.39M | -5.49M | -5.15M | |
Additional Paid In Capital | | | 25.07M | 24.86M | 24.93M | 9.50M | 8.46M | |
Minority Interest | | | 24.00K | N/A | N/A | N/A | N/A | |
Common Shares | | | 9.90M | 30.54M | 30.54M | 5.04M | 3.49M | |
Other Shareholders' Equity | | | N/A | -1.00K | -1.00K | 0.00 | 0.00 | |
Shares Outstanding | | | 3.30M | 3.05M | 3.05M | 50.35M | 34.82M | |
Tangible Book Value per Share | | | -1.84 | -2.08 | -1.45 | -0.01 | -0.08 | |
Total Shareholders' Equity | | | 2.25M | 2.02M | 7.07M | 9.04M | 6.80M | |
|
TOTAL LIABILITIES AND EQUITY | | | 20.75M | 22.84M | 33.85M | 15.54M | 15.60M | |
|
Statistics | |
---|
Debt/Equity | | | 1.45 | 1.63 | N/A | 0.09 | 0.24 | |
Current Ratio | | | 0.71 | 0.75 | 0.80 | 0.69 | 0.55 | |
Return On Assets (ROA) | | | -14.26% | -20.58% | -0.36% | -2.19% | -20.19% | |
Return On Equity (ROE) | | | -131.39% | -233.12% | -1.74% | -3.76% | -46.32% | |
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 | |