ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 1.41M | 1.38M | 1.27M | 2.92M | |
Cash Equivalents | | | 2.11M | N/A | 0.00 | 0.00 | 1.00K | |
Marketable Securities | | | 16.00K | 21.00K | 38.00K | 627.00K | 790.00K | |
Receivables | | | 5.19M | 6.00M | 8.58M | 8.50M | 9.62M | |
Other Current Assets | | | 709.00K | 549.00K | 648.00K | 698.00K | 796.00K | |
Total Current Assets | | | 8.03M | 7.98M | 10.65M | 11.10M | 14.13M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.74M | 3.16M | 4.37M | 5.25M | 6.39M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 4.06M | 4.06M | 3.72M | 3.72M | 3.72M | |
Intangibles | | | 4.29M | 4.52M | 5.58M | 6.21M | 6.67M | |
Other Non-Current Assets | | | 1.04M | 1.13M | 2.08M | 1.84M | 482.00K | |
Total Non-Current Assets | | | 11.12M | 12.88M | 15.75M | 17.02M | 17.26M | |
|
TOTAL ASSETS | | | 19.15M | 20.85M | 26.40M | 28.12M | 31.39M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.47M | 1.56M | 1.64M | 1.70M | 1.64M | |
Accrued Expenses | | | 4.86M | 5.72M | 5.39M | 5.74M | 6.00M | |
Accounts Payable | | | 523.00K | 499.00K | 641.00K | 275.00K | 713.00K | |
Other Current Liabilities | | | 5.75M | 4.42M | 5.79M | 5.43M | 5.91M | |
Total Current Liabilities | | | 12.60M | 12.20M | 13.46M | 13.15M | 14.26M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 34.00K | 2.13M | 3.35M | 4.21M | 5.31M | |
Deferred Taxes/Income | | | 553.00K | 553.00K | 502.00K | 271.00K | 648.00K | |
Other Non-Current Liabilities | | | 2.73M | 2.52M | 2.46M | 723.00K | 1.42M | |
Total Non-Current Liabilities | | | 3.32M | 5.21M | 6.32M | 5.20M | 7.38M | |
|
TOTAL LIABILITIES | | | 15.92M | 17.40M | 19.78M | 18.35M | 21.63M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -57.29M | -57.07M | -52.78M | -49.28M | -49.24M | |
Additional Paid In Capital | | | 34.30M | 34.30M | 34.47M | 34.47M | 34.47M | |
Common Shares | | | 26.23M | 26.23M | 24.91M | 24.91M | 24.91M | |
Other Shareholders' Equity | | | -11.00K | -11.00K | 1.00K | -333.00K | -396.00K | |
Shares Outstanding | | | 26.23M | 26.23M | 24.92M | 24.92M | 24.92M | |
Tangible Book Value per Share | | | -0.19 | -0.20 | -0.11 | -0.01 | -0.03 | |
Total Shareholders' Equity | | | 3.23M | 3.45M | 6.61M | 9.77M | 9.75M | |
|
TOTAL LIABILITIES AND EQUITY | | | 19.15M | 20.85M | 26.40M | 28.12M | 31.39M | |
|
Statistics | |
---|
Debt/Equity | | | 0.01 | 0.62 | 0.51 | 0.43 | 0.54 | |
Current Ratio | | | 0.64 | 0.65 | 0.79 | 0.84 | 0.99 | |
Return On Assets (ROA) | | | -8.48% | -20.59% | -13.23% | 2.50% | -7.37% | |
Return On Equity (ROE) | | | -50.23% | -124.46% | -52.79% | 7.20% | -23.71% | |