| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 16.89M | 166.00K | 2.03M | 19.55M | 298.00K | |
| Marketable Securities | | | N/A | 56.00K | 51.00K | 53.00K | 68.00K | |
| Receivables | | | 1.66M | 946.00K | 871.00K | 1.34M | 1.07M | |
| Other Current Assets | | | 1.91M | 803.00K | 2.02M | 101.00K | 275.00K | |
| Total Current Assets | | | 20.47M | 1.97M | 4.97M | 21.05M | 1.72M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 330.00K | 20.00K | 27.00K | 94.00K | 352.00K | |
| Investments And Advances | | | N/A | N/A | 0.00 | 350.00K | 845.00K | |
| Intangibles | | | N/A | 9.87M | 9.55M | 28.14M | 30.49M | |
| Total Non-Current Assets | | | 330.00K | 9.89M | 9.58M | 28.58M | 31.69M | |
| |
| TOTAL ASSETS | | | 20.80M | 11.86M | 14.54M | 49.63M | 33.40M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 2.64M | 0.00 | 1.41M | |
| Current Portion Of LT Debt. | | | 1.39M | 1.30M | N/A | N/A | N/A | |
| Accrued Expenses | | | 2.71M | 1.31M | 1.91M | 8.69M | 1.95M | |
| Accounts Payable | | | 4.60M | 8.42M | 6.25M | 698.00K | 2.12M | |
| Other Current Liabilities | | | 81.00K | 3.14M | 415.00K | 11.33M | 57.00K | |
| Total Current Liabilities | | | 8.79M | 14.17M | 11.22M | 20.72M | 5.53M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 1.08M | 979.00K | 880.00K | |
| Deferred Taxes/Income | | | N/A | 446.00K | 349.00K | 1.96M | 2.13M | |
| Other Non-Current Liabilities | | | N/A | N/A | 0.00 | 7.19M | 416.00K | |
| Total Non-Current Liabilities | | | 0.00 | 446.00K | 1.43M | 10.13M | 3.43M | |
| |
| TOTAL LIABILITIES | | | 8.79M | 14.61M | 12.65M | 30.85M | 8.96M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -126.82M | -94.45M | -82.55M | -66.49M | -39.84M | |
| Additional Paid In Capital | | | 143.84M | 90.37M | 83.16M | 84.43M | 62.48M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | 0.00 | |
| Common Shares | | | 3.00K | 1.74M | 2.00M | 1.44M | 426.00K | |
| Treasury Stock | | | -2.71M | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -2.30M | -412.00K | -721.00K | -600.00K | 1.38M | |
| Shares Outstanding | | | 16.11M | 294.00K | 1.00K | 0.00 | 0.00 | |
| Tangible Book Value per Share | | | 0.75 | -48.86 | -9.66K | -999.00 | -605.00 | |
| Total Shareholders' Equity | | | 12.01M | -2.75M | 1.89M | 18.78M | 24.44M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 20.80M | 11.86M | 14.54M | 49.63M | 33.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 1.97 | 0.05 | 0.09 | |
| Current Ratio | | | 2.33 | 0.14 | 0.44 | 1.02 | 0.31 | |
| Return On Assets (ROA) | | | -73.62% | -172.11% | -144.74% | -53.69% | -19.76% | |
| Return On Equity (ROE) | | | -127.47% | N/A | -1113.81% | -141.87% | -27.01% | |