| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 31.93M | 12.75M | 15.55M | 24.77M | 43.02M | |
| Marketable Securities | | | 16.18M | 21.61M | N/A | N/A | N/A | |
| Receivables | | | N/A | N/A | 111.00K | 110.00K | 150.00K | |
| Other Current Assets | | | 1.94M | 2.11M | 1.32M | 2.45M | 1.42M | |
| Total Current Assets | | | 50.05M | 36.47M | 16.98M | 27.33M | 44.59M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 79.00K | 127.00K | 79.00K | 130.00K | 80.00K | |
| Goodwill | | | 1.03M | 1.03M | 1.03M | 1.03M | 1.03M | |
| Intangibles | | | 807.00K | 974.00K | 1.20M | 1.42M | 1.64M | |
| Other Non-Current Assets | | | 65.00K | 31.00K | 79.00K | 60.00K | 170.00K | |
| Total Non-Current Assets | | | 1.99M | 2.17M | 2.39M | 2.64M | 2.93M | |
| |
| TOTAL ASSETS | | | 52.04M | 38.63M | 19.37M | 29.97M | 47.52M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.20M | 0.00 | 16.66M | 16.07M | N/A | |
| Accrued Expenses | | | 5.14M | 4.73M | 3.00M | 3.87M | 3.71M | |
| Accounts Payable | | | 1.94M | 1.95M | 618.00K | 1.66M | 840.00K | |
| Other Current Liabilities | | | 1.44M | N/A | 528.00K | N/A | N/A | |
| Total Current Liabilities | | | 9.73M | 6.68M | 20.81M | 21.60M | 4.55M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.67M | 9.84M | 0.00 | 0.00 | 14.92M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 21.00K | 1.22M | 6.00K | 70.00K | 0.00 | |
| Total Non-Current Liabilities | | | 8.70M | 11.05M | 6.00K | 70.00K | 14.92M | |
| |
| TOTAL LIABILITIES | | | 18.43M | 17.73M | 20.82M | 21.67M | 19.47M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -245.56M | -205.58M | -165.75M | -135.94M | -93.59M | |
| Additional Paid In Capital | | | 279.05M | 226.34M | 164.21M | 144.15M | 121.55M | |
| Common Shares | | | 121.00K | 103.00K | 90.00K | 90.00K | 80.00K | |
| Other Shareholders' Equity | | | 9.00K | 31.00K | 4.00K | 0.00 | 0.00 | |
| Shares Outstanding | | | 52.81M | 34.69M | 21.17M | 17.90M | 9.45M | |
| Tangible Book Value per Share | | | 0.60 | 0.54 | -0.17 | 0.33 | 2.68 | |
| Total Shareholders' Equity | | | 33.62M | 20.90M | -1.45M | 8.30M | 28.04M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 52.04M | 38.63M | 19.37M | 29.97M | 47.52M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.26 | 0.47 | N/A | N/A | 0.53 | |
| Current Ratio | | | 5.14 | 5.46 | 0.82 | 1.27 | 9.80 | |
| Return On Assets (ROA) | | | -100.59% | -103.09% | -153.92% | -141.31% | -69.76% | |
| Return On Equity (ROE) | | | -155.72% | -190.57% | N/A | -510.24% | -118.22% | |