ASSETS | |
---|
Current Assets | |
---|
Cash | | | 287.60K | 1.12M | 77.10K | 1.35M | 385.50K | |
Cash Equivalents | | | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 | |
Receivables | | | 2.96M | 1.56M | 1.95M | 1.08M | 3.33M | |
Inventories | | | 20.10K | 23.30K | 35.40K | 39.40K | 62.30K | |
Other Current Assets | | | 162.20K | 423.90K | 159.00K | 115.80K | 33.60K | |
Total Current Assets | | | 3.43M | 3.12M | 2.22M | 2.58M | 3.81M | |
|
Non-Current Assets | |
---|
PPE Net | | | 66.00K | 59.00K | 68.90K | 65.40K | 75.10K | |
Investments And Advances | | | 203.80K | 231.60K | 190.60K | 175.00K | 152.30K | |
Intangibles | | | 9.42M | 8.01M | 6.95M | 5.27M | 3.25M | |
Other Non-Current Assets | | | N/A | 0.00 | 0.00 | N/A | N/A | |
Total Non-Current Assets | | | 9.69M | 8.30M | 7.21M | 5.51M | 3.48M | |
|
TOTAL ASSETS | | | 13.12M | 11.42M | 9.44M | 8.09M | 7.29M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 10.60K | 9.80K | 147.20K | 32.70K | 0.00 | |
Current Portion Of LT Debt. | | | 346.10K | 7.70K | N/A | 142.10K | N/A | |
Accrued Expenses | | | 3.66M | 1.17M | 1.43M | 412.60K | 768.00K | |
Accounts Payable | | | 3.43M | 2.98M | 4.65M | 1.84M | 1.44M | |
Other Current Liabilities | | | 923.90K | 209.00K | 331.00K | 350.70K | 211.60K | |
Total Current Liabilities | | | 8.37M | 4.38M | 6.57M | 2.78M | 2.42M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.39M | 3.61M | 1.24M | 1.30M | 1.04M | |
Other Non-Current Liabilities | | | 247.20K | 93.70K | 130.90K | 130.90K | 0.00 | |
Total Non-Current Liabilities | | | 3.64M | 3.71M | 1.37M | 1.43M | 1.04M | |
|
TOTAL LIABILITIES | | | 12.00M | 8.08M | 7.93M | 4.21M | 3.46M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -8.17M | -5.90M | -6.73M | -6.86M | -2.32M | |
Additional Paid In Capital | | | 8.19M | 8.16M | 7.35M | 9.95M | 5.51M | |
Common Shares | | | 724.40K | 603.70K | 425.40K | 362.50K | 295.00K | |
Other Shareholders' Equity | | | 368.20K | 469.50K | 458.60K | 426.20K | 346.50K | |
Shares Outstanding | | | 7.24M | 6.04M | 4.32M | 4.32M | 4.32M | |
Tangible Book Value per Share | | | -1.15 | -0.77 | -1.26 | -0.32 | 0.13 | |
Total Shareholders' Equity | | | 1.11M | 3.34M | 1.50M | 3.88M | 3.83M | |
|
TOTAL LIABILITIES AND EQUITY | | | 13.12M | 11.42M | 9.44M | 8.09M | 7.29M | |
|
Statistics | |
---|
Debt/Equity | | | 3.06 | 1.09 | 0.92 | 0.34 | 0.27 | |
Current Ratio | | | 0.41 | 0.71 | 0.34 | 0.93 | 1.57 | |
Return On Assets (ROA) | | | -60.84% | -51.76% | -71.47% | -56.12% | -15.90% | |
Return On Equity (ROE) | | | -717.57% | -177.16% | -448.52% | -116.99% | -30.25% | |