| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | 1.54M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 711.00K | 1.23M | 2.47M | 4.15M | 2.95M | |
| Inventories | | | 0.00 | 0.00 | 464.00K | N/A | N/A | |
| Other Current Assets | | | 47.00K | 35.00K | 98.00K | 0.00 | 1.00K | |
| Total Current Assets | | | 834.00K | 1.35M | 3.14M | 4.75M | 4.49M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.40M | 3.59M | 3.86M | 20.00K | 20.60K | |
| Investments And Advances | | | 125.00K | 125.00K | 161.00K | 10.00M | 6.14M | |
| Goodwill | | | 0.00 | 0.00 | 0.00 | N/A | N/A | |
| Intangibles | | | 1.27M | 1.38M | 2.59M | 300.00K | 0.00 | |
| Other Non-Current Assets | | | 0.00 | N/A | N/A | 0.00 | 2.50M | |
| Total Non-Current Assets | | | 4.79M | 5.10M | 6.62M | 10.25M | 8.66M | |
| |
| TOTAL ASSETS | | | 5.62M | 6.45M | 9.76M | 15.00M | 13.15M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 37.00K | 85.00K | 24.00K | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.81M | 2.22M | 4.21M | N/A | N/A | |
| Accrued Expenses | | | 162.00K | 143.00K | 425.00K | 40.00K | 6.20K | |
| Accounts Payable | | | 366.00K | 275.00K | 544.00K | 460.00K | 52.60K | |
| Other Current Liabilities | | | 145.00K | 196.00K | 3.78M | 2.23M | 2.58M | |
| Total Current Liabilities | | | 2.52M | 2.92M | 8.98M | 2.73M | 2.63M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.30M | 2.34M | 2.65M | 2.24M | 1.08M | |
| Other Non-Current Liabilities | | | 5.00K | 6.00K | 0.00 | N/A | N/A | |
| Total Non-Current Liabilities | | | 2.69M | 2.74M | 2.88M | 2.24M | 1.08M | |
| |
| TOTAL LIABILITIES | | | 5.21M | 5.66M | 11.86M | 4.97M | 3.72M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -19.71M | -19.20M | -17.95M | -1.69M | -1.13M | |
| Additional Paid In Capital | | | 11.96M | 11.99M | 12.02M | 9.19M | 7.95M | |
| Minority Interest | | | 383.00K | 388.00K | 229.00K | N/A | N/A | |
| Common Shares | | | 8.16M | 8.00M | 3.83M | 2.74M | 2.61M | |
| Other Shareholders' Equity | | | 1.00K | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 815.62M | 800.07M | 383.15M | 274.00M | 261.25M | |
| Tangible Book Value per Share | | | -0.00 | -0.00 | -0.01 | 0.04 | 0.04 | |
| Total Shareholders' Equity | | | 415.00K | 791.00K | -2.10M | 10.00M | 9.43M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.62M | 6.45M | 9.76M | 15.00M | 13.15M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 5.62 | 3.07 | -1.27 | 0.22 | 0.12 | |
| Current Ratio | | | 0.33 | 0.46 | 0.35 | 1.74 | 1.71 | |
| Return On Assets (ROA) | | | -18.99% | -17.07% | -80.62% | -3.76% | -0.53% | |
| Return On Equity (ROE) | | | -257.25% | -139.19% | N/A | -5.64% | -0.73% | |