ASSETS | |
---|
Current Assets | |
---|
Cash | | | 102.00K | 167.40K | 483.40K | N/A | N/A | |
Cash Equivalents | | | 0.00 | 0.00 | 300.00 | 990.00K | 650.00K | |
Marketable Securities | | | N/A | 0.00 | N/A | N/A | N/A | |
Receivables | | | 363.60K | 252.90K | 443.60K | 350.00K | 660.00K | |
Other Current Assets | | | 52.20K | 48.10K | 40.00K | 70.00K | 50.00K | |
Total Current Assets | | | 517.80K | 468.30K | 1.00M | 1.42M | 1.36M | |
|
Non-Current Assets | |
---|
PPE Net | | | 2.30K | 11.10K | 15.50K | 10.00K | 0.00 | |
Investments And Advances | | | 900.00 | 900.00 | 900.00 | 0.00 | 0.00 | |
Goodwill | | | N/A | 2.69M | 2.98M | N/A | N/A | |
Intangibles | | | 3.07M | 515.10K | 755.00K | 530.00K | 700.00K | |
Other Non-Current Assets | | | N/A | 0.00 | N/A | N/A | N/A | |
Total Non-Current Assets | | | 3.07M | 3.22M | 3.76M | 530.00K | 700.00K | |
|
TOTAL ASSETS | | | 3.59M | 3.69M | 4.76M | 1.95M | 2.06M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 100.00 | 0.00 | 39.90K | 10.00K | 0.00 | |
Current Portion Of LT Debt. | | | 4.10K | N/A | N/A | N/A | N/A | |
Accrued Expenses | | | 4.20K | 7.60K | 7.30K | 200.00K | 300.00K | |
Accounts Payable | | | 214.70K | 389.50K | 416.90K | 270.00K | 290.00K | |
Other Current Liabilities | | | 247.60K | 312.70K | 328.80K | 200.00K | 120.00K | |
Total Current Liabilities | | | 470.70K | 709.90K | 792.90K | 680.00K | 720.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 11.90K | 22.80K | 113.30K | 0.00 | 40.00K | |
Total Non-Current Liabilities | | | 11.90K | 109.00K | 196.30K | 0.00 | 30.00K | |
|
TOTAL LIABILITIES | | | 482.60K | 818.90K | 989.20K | 680.00K | 750.00K | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -3.06M | -3.30M | -2.40M | -1.97M | -1.93M | |
Additional Paid In Capital | | | 6.09M | 6.09M | 6.09M | 3.19M | 3.18M | |
Minority Interest | | | N/A | 86.20K | 83.00K | N/A | N/A | |
Common Shares | | | 72.90K | 72.90K | 72.90K | 60.00K | 60.00K | |
Other Shareholders' Equity | | | 0.00 | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 1.71M | 1.71M | 1.71M | 1.48M | 1.47M | |
Tangible Book Value per Share | | | 0.02 | -0.20 | 0.02 | 0.50 | 0.41 | |
Total Shareholders' Equity | | | 3.11M | 2.87M | 3.77M | 1.27M | 1.31M | |
|
TOTAL LIABILITIES AND EQUITY | | | 3.59M | 3.69M | 4.76M | 1.95M | 2.06M | |
|
Statistics | |
---|
Current Ratio | | | 1.10 | 0.66 | 1.26 | 2.09 | 1.89 | |
Return On Assets (ROA) | | | -20.28% | -24.48% | -8.87% | -2.56% | -36.41% | |
Return On Equity (ROE) | | | -23.43% | -31.47% | -11.20% | -3.94% | -57.25% | |