| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.18M | 66.20K | 146.20K | 2.06M | 2.23M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 1.39M | 759.30K | 339.50K | 670.00K | 1.92M | |
| Inventories | | | N/A | N/A | 0.00 | 2.93M | 5.43M | |
| Other Current Assets | | | 148.60K | 29.00K | 0.00 | 350.00K | 360.00K | |
| Total Current Assets | | | 3.72M | 854.50K | 485.70K | 6.01M | 9.94M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.33M | 409.90K | 553.80K | 19.91M | 10.28M | |
| Investments And Advances | | | 16.77M | 19.23M | 24.16M | 1.37M | 1.37M | |
| Goodwill | | | N/A | N/A | 0.00 | 1.05M | 1.92M | |
| Intangibles | | | 559.70K | 269.30K | 315.40K | 2.10M | 4.54M | |
| Other Non-Current Assets | | | 752.60K | 45.20K | 187.10K | 1.60M | 1.49M | |
| Total Non-Current Assets | | | 22.41M | 19.96M | 25.22M | 26.02M | 19.59M | |
| |
| TOTAL ASSETS | | | 26.13M | 20.81M | 25.70M | 32.03M | 29.53M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 3.69M | 0.00 | 110.00K | 0.00 | |
| Current Portion Of LT Debt. | | | 84.00K | 282.50K | 3.50M | 3.61M | 2.42M | |
| Accrued Expenses | | | N/A | 0.00 | 20.10K | 260.00K | 500.00K | |
| Accounts Payable | | | 10.27M | 11.31M | 9.07M | 9.46M | 6.54M | |
| Other Current Liabilities | | | 12.57M | 2.08M | 1.26M | 1.12M | 1.15M | |
| Total Current Liabilities | | | 22.92M | 17.36M | 13.85M | 14.56M | 10.60M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 346.60K | 2.26M | 9.70M | 17.01M | 8.82M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 346.60K | 2.26M | 9.70M | 17.01M | 8.82M | |
| |
| TOTAL LIABILITIES | | | 23.27M | 19.61M | 23.55M | 31.57M | 19.42M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -102.70M | -92.85M | -89.12M | -90.03M | -56.59M | |
| Additional Paid In Capital | | | 22.57M | 14.90M | 15.38M | 14.72M | 4.16M | |
| Common Shares | | | 82.86M | 79.00M | 75.94M | 75.94M | 62.66M | |
| Other Shareholders' Equity | | | 131.10K | 144.30K | -51.70K | -160.00K | -110.00K | |
| Shares Outstanding | | | 197.62M | 138.68M | 132.94M | 132.94M | 95.72M | |
| Tangible Book Value per Share | | | 0.01 | 0.01 | 0.01 | -0.02 | 0.04 | |
| Total Shareholders' Equity | | | 2.87M | 1.20M | 2.15M | 460.00K | 10.11M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 26.13M | 20.81M | 25.70M | 32.03M | 29.53M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.12 | 4.97 | 4.51 | 37.22 | 0.87 | |
| Current Ratio | | | 0.16 | 0.05 | 0.04 | 0.41 | 0.94 | |
| Return On Assets (ROA) | | | -39.23% | -17.94% | 3.56% | -104.40% | -99.25% | |
| Return On Equity (ROE) | | | -357.68% | -311.95% | 42.56% | -7269.57% | -289.91% | |