| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 7.54M | 3.29M | 32.31M | 1.30M | |
| Cash Equivalents | | | 971.00K | N/A | N/A | N/A | 24.17M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 707.00K | N/A | 0.00 | 11.30M | 70.00K | |
| Inventories | | | 71.00K | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 4.02M | 1.53M | 2.38M | 4.20M | 1.41M | |
| Total Current Assets | | | 5.77M | 11.82M | 6.87M | 59.56M | 26.95M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.86M | N/A | 0.00 | 2.24M | 1.11M | |
| Intangibles | | | 2.21M | 0.00 | 2.84M | 2.62M | 1.78M | |
| Total Non-Current Assets | | | 4.07M | 137.80K | 2.84M | 4.86M | 2.89M | |
| |
| TOTAL ASSETS | | | 9.84M | 11.95M | 9.71M | 64.42M | 29.84M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.73M | 637.10K | 526.60K | 472.00K | 2.05M | |
| Accounts Payable | | | 4.95M | 3.59M | 9.54M | 7.66M | 4.53M | |
| Other Current Liabilities | | | 2.90M | 32.70K | 2.16M | 6.73M | 36.32M | |
| Total Current Liabilities | | | 9.57M | 4.26M | 12.22M | 14.86M | 42.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 16.89M | 1.17M | 1.80M | 1.34M | 750.00K | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | 76.40K | 77.00K | |
| Other Non-Current Liabilities | | | 4.13M | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 21.02M | 1.17M | 1.80M | 1.41M | 750.00K | |
| |
| TOTAL LIABILITIES | | | 30.59M | 5.43M | 14.03M | 16.27M | 43.65M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -163.59M | -390.53M | -388.36M | -330.32M | -239.03M | |
| Additional Paid In Capital | | | 16.47M | 34.07M | 23.20M | 19.19M | 9.40M | |
| Common Shares | | | 126.79M | 362.99M | 360.85M | 359.28M | 215.82M | |
| Other Shareholders' Equity | | | -417.00K | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 76.75M | 114.04M | 111.95M | 111.20M | 83.18M | |
| Tangible Book Value per Share | | | -0.30 | 0.06 | -0.06 | 0.41 | -0.19 | |
| Total Shareholders' Equity | | | -20.75M | 6.53M | -4.32M | 48.15M | -13.81M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.84M | 11.95M | 9.71M | 64.42M | 29.84M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.81 | 0.18 | -0.42 | 0.03 | -0.05 | |
| Current Ratio | | | 0.60 | 2.78 | 0.56 | 4.01 | 0.63 | |
| Return On Assets (ROA) | | | -164.51% | 79.35% | -597.59% | -31.71% | -81.03% | |
| Return On Equity (ROE) | | | N/A | 145.31% | N/A | -42.43% | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | 114.22% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 114.22% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 114.22% | N/A | N/A | N/A | |