| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 9.28M | 3.12M | 1.26M | 2.07M | |
| Receivables | | | 42.90K | 195.30K | 89.00K | 133.80K | |
| Other Current Assets | | | 2.87M | 724.30K | 3.31M | 150.20K | |
| Total Current Assets | | | 12.19M | 4.04M | 4.66M | 2.36M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 50.40K | 102.60K | 2.19M | 3.82M | |
| Investments And Advances | | | 204.90K | 215.00K | 115.00K | 115.00K | |
| Goodwill | | | 4.21M | 4.21M | 5.14M | 0.00 | |
| Intangibles | | | 3.07M | 3.39M | 9.00M | 599.50K | |
| Other Non-Current Assets | | | N/A | 31.30K | 406.30K | N/A | |
| Total Non-Current Assets | | | 7.53M | 7.95M | 16.44M | 4.53M | |
| |
| TOTAL ASSETS | | | 19.73M | 11.99M | 21.09M | 6.89M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 5.85M | 6.00M | |
| Current Portion Of LT Debt. | | | 488.50K | 781.10K | 1.22M | 2.23M | |
| Accrued Expenses | | | 1.25M | 1.16M | 195.30K | 121.40K | |
| Accounts Payable | | | 200.40K | 655.80K | 413.00K | 81.40K | |
| Other Current Liabilities | | | 1.12M | 1.54M | 593.80K | 3.77M | |
| Total Current Liabilities | | | 3.06M | 4.15M | 7.68M | 12.21M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 487.60K | 5.20M | 247.00K | 0.00 | |
| Deferred Taxes/Income | | | N/A | 0.00 | 406.30K | N/A | |
| Other Non-Current Liabilities | | | 5.28M | 1.09M | N/A | N/A | |
| Total Non-Current Liabilities | | | 5.78M | 6.29M | 249.60K | 13.60K | |
| |
| TOTAL LIABILITIES | | | 8.84M | 10.43M | 7.93M | 12.22M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -51.01M | -38.26M | -10.99M | -5.53M | |
| Additional Paid In Capital | | | 61.61M | 39.77M | 24.11M | 192.50K | |
| Minority Interest | | | 10.40K | 7.50K | 2.60K | 13.60K | |
| Common Shares | | | 383.10K | 45.90K | 42.50K | 8.60K | |
| Other Shareholders' Equity | | | -96.10K | 5.00K | N/A | N/A | |
| Shares Outstanding | | | 103.05M | 45.86M | 42.52M | 42.52M | |
| Tangible Book Value per Share | | | 0.04 | -0.13 | -0.02 | -0.14 | |
| Total Shareholders' Equity | | | 10.89M | 1.56M | 13.16M | -5.33M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.73M | 11.99M | 21.09M | 6.89M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.04 | 3.33 | 0.46 | N/A | |
| Current Ratio | | | 3.99 | 0.98 | 0.61 | 0.19 | |
| Return On Assets (ROA) | | | -171.19% | -216.96% | -25.85% | -78.11% | |
| Return On Equity (ROE) | | | -310.14% | -1668.14% | -41.43% | N/A | |