ASSETS | |
---|
Current Assets | |
---|
Cash | | | 33.50K | 20.80K | 76.00K | 64.90K | 11.60K | |
Cash Equivalents | | | 4.53M | 2.32M | 3.47M | 5.14M | 716.90K | |
Receivables | | | 30.25M | 13.64M | 3.01M | 2.76M | 3.47M | |
Inventories | | | N/A | 800.00 | N/A | N/A | N/A | |
Other Current Assets | | | 2.99M | 2.26M | 1.52M | 1.49M | 580.00K | |
Total Current Assets | | | 37.80M | 18.25M | 8.06M | 9.45M | 4.77M | |
|
Non-Current Assets | |
---|
PPE Net | | | 231.90K | 224.80K | 105.10K | 85.20K | 68.90K | |
Investments And Advances | | | 469.10K | 300.40K | 294.50K | N/A | N/A | |
Goodwill | | | 2.04M | 2.17M | 1.45M | 1.45M | 1.45M | |
Intangibles | | | 17.00M | 14.19M | 4.49M | 3.82M | 2.48M | |
Other Non-Current Assets | | | 19.30K | 25.20K | N/A | N/A | N/A | |
Total Non-Current Assets | | | 19.99M | 17.23M | 6.43M | 5.46M | 4.90M | |
|
TOTAL ASSETS | | | 57.79M | 35.47M | 14.50M | 14.91M | 9.68M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 1.80K | 600.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 2.00M | 1.48M | 401.80K | N/A | 0.00 | |
Accrued Expenses | | | 898.40K | 588.00K | 283.60K | 220.60K | 157.80K | |
Accounts Payable | | | 27.74M | 12.30M | 1.81M | 1.38M | 967.90K | |
Other Current Liabilities | | | 5.82M | 1.56M | 995.70K | 710.70K | 925.50K | |
Total Current Liabilities | | | 36.45M | 15.93M | 3.49M | 2.31M | 2.05M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 14.64M | 12.67M | 4.56M | 4.86M | 2.33M | |
Other Non-Current Liabilities | | | 1.26M | 1.31M | 1.36M | 1.71M | 455.40K | |
Total Non-Current Liabilities | | | 16.11M | 14.21M | 5.92M | 6.57M | 2.78M | |
|
TOTAL LIABILITIES | | | 52.56M | 30.14M | 9.41M | 8.88M | 4.83M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -15.28M | -15.81M | -15.30M | -15.08M | -13.52M | |
Additional Paid In Capital | | | 8.74M | 8.43M | 8.52M | 9.25M | 7.60M | |
Minority Interest | | | 211.80K | 229.90K | N/A | N/A | 200.00 | |
Common Shares | | | 11.75M | 11.12M | 10.28M | 10.28M | 9.19M | |
Other Shareholders' Equity | | | 19.30K | 25.20K | N/A | N/A | N/A | |
Shares Outstanding | | | 18.43M | 17.86M | 12.16M | 12.13M | 11.66M | |
Tangible Book Value per Share | | | -0.75 | -0.62 | -0.07 | 0.06 | 0.08 | |
Total Shareholders' Equity | | | 5.23M | 5.34M | 5.08M | 6.03M | 4.84M | |
|
TOTAL LIABILITIES AND EQUITY | | | 57.79M | 35.47M | 14.50M | 14.91M | 9.68M | |
|
Statistics | |
---|
Debt/Equity | | | 2.80 | 2.37 | 0.90 | 0.81 | 0.48 | |
Current Ratio | | | 1.04 | 1.15 | 2.31 | 4.08 | 2.33 | |
Return On Assets (ROA) | | | -2.49% | -6.63% | -6.56% | -13.23% | -25.26% | |
Return On Equity (ROE) | | | -27.49% | -44.07% | -18.72% | -32.72% | -50.46% | |