| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 5.28M | 1.95M | 93.90K | 1.06M | N/A | |
| Receivables | | | 50.00K | N/A | 900.00 | N/A | N/A | |
| Other Current Assets | | | 720.00K | 2.35M | 414.00K | 603.00K | 93.00K | |
| Total Current Assets | | | 6.05M | 4.30M | 786.00K | 2.74M | 513.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.26M | 5.34M | 1.09M | 585.00K | 723.00K | |
| Investments And Advances | | | N/A | 230.00K | 725.00K | 66.00K | 616.00K | |
| Other Non-Current Assets | | | 40.00K | 143.00K | 0.00 | 280.90K | N/A | |
| Total Non-Current Assets | | | 3.30M | 5.72M | 1.81M | 651.00K | 1.34M | |
| |
| TOTAL ASSETS | | | 9.35M | 10.02M | 2.60M | 3.39M | 1.85M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 2.96M | 4.48M | 1.86M | |
| Current Portion Of LT Debt. | | | 888.00K | 888.00K | 2.54M | 568.00K | 3.14M | |
| Accrued Expenses | | | 3.24M | 6.47M | 5.39M | 3.60M | 1.81M | |
| Accounts Payable | | | 1.22M | 2.80M | 2.12M | 510.00K | 822.00K | |
| Other Current Liabilities | | | 12.00K | 81.00K | 29.98M | 16.80M | 1.25M | |
| Total Current Liabilities | | | 5.35M | 10.23M | 42.99M | 25.96M | 8.89M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 826.00K | 2.28M | 142.00K | 38.00K | 6.37M | |
| Other Non-Current Liabilities | | | 1.10M | 5.75M | 305.00K | 5.00K | 72.00K | |
| Total Non-Current Liabilities | | | 2.23M | 8.02M | 447.00K | 43.00K | 6.44M | |
| |
| TOTAL LIABILITIES | | | 7.59M | 18.25M | 43.44M | 26.00M | 15.33M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -132.42M | -99.57M | -70.36M | -44.93M | -34.44M | |
| Additional Paid In Capital | | | 134.19M | 91.38M | 19.93M | 13.32M | 11.95M | |
| Minority Interest | | | 312.00K | N/A | N/A | N/A | N/A | |
| Common Shares | | | N/A | 4.00K | 9.60M | 9.00M | 9.00M | |
| Other Shareholders' Equity | | | -13.00K | -47.00K | -14.00K | -1.00K | 6.00K | |
| Shares Outstanding | | | 2.88M | 446.10K | 378.70K | 378.70K | 378.70K | |
| Tangible Book Value per Share | | | 0.61 | -18.46 | -133.17 | -83.46 | -59.35 | |
| Total Shareholders' Equity | | | 1.76M | -8.23M | -40.84M | -22.61M | -13.48M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.35M | 10.02M | 2.60M | 3.39M | 1.85M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.47 | -0.28 | -0.08 | -0.20 | -0.61 | |
| Current Ratio | | | 1.13 | 0.42 | 0.02 | 0.11 | 0.06 | |
| Return On Assets (ROA) | | | -212.30% | -291.61% | -979.09% | -322.41% | -428.56% | |
| Return On Equity (ROE) | | | -1125.40% | N/A | N/A | N/A | N/A | |