| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 391.00K | 82.00K | 1.81M | 9.48M | 14.49M | |
| Cash Equivalents | | | 0.00 | 35.00K | 34.00K | 34.00K | 155.00K | |
| Marketable Securities | | | N/A | N/A | 0.00 | 1.20M | N/A | |
| Receivables | | | 1.01M | 1.44M | 2.41M | 1.91M | 2.01M | |
| Other Current Assets | | | 232.00K | 294.00K | 372.00K | 1.67M | 2.16M | |
| Total Current Assets | | | 1.63M | 1.85M | 4.63M | 14.29M | 18.82M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 129.00K | 698.00K | 1.42M | 863.00K | 226.00K | |
| Investments And Advances | | | 12.00K | 12.00K | 12.00K | 108.00K | 1.31M | |
| Goodwill | | | N/A | 0.00 | 1.80M | N/A | N/A | |
| Intangibles | | | 3.00K | 2.99M | 17.29M | 24.00K | 28.00K | |
| Other Non-Current Assets | | | 52.00K | 136.00K | 136.00K | 4.49M | 4.46M | |
| Total Non-Current Assets | | | 3.11M | 7.71M | 24.70M | 5.48M | 6.02M | |
| |
| TOTAL ASSETS | | | 4.74M | 9.56M | 29.32M | 19.77M | 24.84M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 4.19M | 11.55M | 7.82M | 1.05M | 3.08M | |
| Accrued Expenses | | | N/A | 49.00K | 44.00K | N/A | N/A | |
| Accounts Payable | | | 3.13M | 3.59M | 1.99M | 4.50M | 5.17M | |
| Other Current Liabilities | | | 633.00K | 651.00K | 503.00K | 1.13M | 1.54M | |
| Total Current Liabilities | | | 7.96M | 15.84M | 10.35M | 6.67M | 9.79M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 22.61M | 15.76M | 15.03M | 19.26M | 11.72M | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | N/A | N/A | |
| Other Non-Current Liabilities | | | 982.00K | 656.00K | 820.00K | 602.00K | 0.00 | |
| Total Non-Current Liabilities | | | 21.86M | 16.63M | 15.45M | 19.86M | 11.72M | |
| |
| TOTAL LIABILITIES | | | 29.82M | 32.47M | 25.80M | 26.54M | 21.51M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -39.66M | -34.91M | -5.76M | -81.19M | -72.68M | |
| Additional Paid In Capital | | | 6.01M | 5.72M | 4.52M | 69.50M | 67.59M | |
| Minority Interest | | | -1.74M | 207.00K | -402.00K | 0.00 | 0.00 | |
| Common Shares | | | 8.57M | 6.28M | 4.77M | 4.92M | 8.41M | |
| Other Shareholders' Equity | | | N/A | N/A | 1.00K | -1.00K | N/A | |
| Shares Outstanding | | | 323.93M | 163.18M | 121.90M | 21.31M | 16.48M | |
| Tangible Book Value per Share | | | -0.08 | -0.16 | -0.13 | -0.32 | 0.20 | |
| Total Shareholders' Equity | | | -25.07M | -22.91M | 3.53M | -6.76M | 3.33M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.74M | 9.56M | 29.32M | 19.77M | 24.84M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.90 | -0.69 | 4.26 | -2.85 | 3.52 | |
| Current Ratio | | | 0.21 | 0.12 | 0.45 | 2.14 | 1.92 | |
| Return On Assets (ROA) | | | -100.59% | -303.38% | -6.96% | -65.37% | -48.08% | |
| Return On Equity (ROE) | | | N/A | N/A | -57.88% | N/A | -359.10% | |