| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 23.92M | 16.12M | 7.45M | 441.00K | 175.00K | |
| Marketable Securities | | | 958.00K | 2.32M | 100.00M | 194.00M | N/A | |
| Receivables | | | 5.06M | 13.00K | 36.00K | 2.00K | 2.29M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 93.00K | 5.25M | 34.00K | 1.30M | 11.00K | |
| Total Current Assets | | | 30.02M | 23.70M | 7.52M | 1.74M | 2.47M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.50M | 5.31M | 6.83M | 0.00 | 0.00 | |
| Investments And Advances | | | 0.00 | 160.00K | N/A | N/A | N/A | |
| Goodwill | | | N/A | N/A | 508.00M | 473.00M | 8.11M | |
| Intangibles | | | 3.14M | 705.00K | 4.23M | 7.28M | 383.00K | |
| Other Non-Current Assets | | | 31.00K | 520.00K | 308.00K | 0.00 | 315.00M | |
| Total Non-Current Assets | | | 5.67M | 6.70M | 11.38M | 7.28M | 8.49M | |
| |
| TOTAL ASSETS | | | 35.69M | 30.39M | 18.89M | 9.02M | 10.96M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 7.50M | 9.00M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 640.00M | 1.69B | 236.00M | |
| Accrued Expenses | | | 2.82M | 1.75M | 332.00K | 61.00K | 144.00K | |
| Accounts Payable | | | 19.00K | 25.00K | 22.00K | 0.00 | 16.00K | |
| Other Current Liabilities | | | 1.24M | 1.51M | 1.07M | 1.31M | 549.00K | |
| Total Current Liabilities | | | 11.58M | 12.28M | 1.43M | 1.37M | 709.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 25.00K | N/A | 376.00M | 271.00M | 254.00M | |
| Other Non-Current Liabilities | | | 0.00 | 282.00K | 634.00K | 0.00 | 0.00 | |
| Total Non-Current Liabilities | | | 26.00K | 282.00K | 634.00K | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 11.60M | 12.56M | 2.06M | 1.37M | 709.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -680.45M | -676.68M | -667.32M | -661.68M | -640.02M | |
| Additional Paid In Capital | | | 703.10M | 693.09M | 682.85M | 668.18M | 649.15M | |
| Common Shares | | | 249.00K | 243.00K | 141.00K | 49.00K | 30.00K | |
| Other Shareholders' Equity | | | 1.19M | 1.17M | 1.16M | 1.10M | 1.10M | |
| Shares Outstanding | | | 28.01M | 27.34M | 7.91M | 2.78M | 603.72M | |
| Tangible Book Value per Share | | | 0.17 | 0.14 | 0.36 | 0.03 | 0.00 | |
| Total Shareholders' Equity | | | 24.09M | 17.83M | 16.83M | 7.65M | 10.25M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 35.69M | 30.39M | 18.89M | 9.02M | 10.96M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 2.59 | 1.93 | 5.26 | 1.27 | 3.49 | |
| Return On Assets (ROA) | | | -12.70% | -30.78% | -29.83% | -240.20% | -15.06% | |
| Return On Equity (ROE) | | | -18.82% | -52.47% | -33.48% | -283.29% | -16.10% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 1.28% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 1.30% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 8.26% | |