| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 7.73M | 9.86M | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | 26.35M | 37.10M | 58.70M | |
| Receivables | | | 513.00K | 1.22M | 890.00K | 700.00K | 0.00 | |
| Other Current Assets | | | 540.00K | 505.00K | 1.85M | 2.30M | 700.00K | |
| Total Current Assets | | | 8.78M | 11.58M | 29.09M | 40.20M | 59.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.57M | 1.85M | 2.12M | 600.00K | 900.00K | |
| Investments And Advances | | | 90.00K | 29.00K | 46.00K | 0.00 | 0.00 | |
| Goodwill | | | N/A | N/A | N/A | 0.00 | 19.10M | |
| Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 1.66M | 1.88M | 2.17M | 600.00K | 20.10M | |
| |
| TOTAL ASSETS | | | 10.45M | 13.46M | 31.26M | 40.80M | 79.40M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 775.00K | 886.00K | 2.04M | 600.00K | 900.00K | |
| Accounts Payable | | | 745.00K | 1.54M | 1.22M | 600.00K | 600.00K | |
| Other Current Liabilities | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Total Current Liabilities | | | 1.52M | 2.43M | 3.26M | 1.20M | 1.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.26M | 1.50M | 1.61M | 100.00K | 300.00K | |
| Total Non-Current Liabilities | | | 1.26M | 1.50M | 1.61M | 100.00K | 300.00K | |
| |
| TOTAL LIABILITIES | | | 2.78M | 3.93M | 4.88M | 1.30M | 1.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -339.82M | -333.42M | -315.91M | -297.90M | -259.10M | |
| Additional Paid In Capital | | | 347.48M | 342.93M | 342.29M | 337.50M | 336.50M | |
| Common Shares | | | 13.00K | 10.00K | 10.00K | 0.00 | 100.00K | |
| Shares Outstanding | | | 13.04M | 10.17M | 10.17M | 8.10M | 8.10M | |
| Tangible Book Value per Share | | | 0.59 | 0.94 | 2.59 | 4.89 | 7.21 | |
| Total Shareholders' Equity | | | 7.67M | 9.52M | 26.38M | 39.60M | 77.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.45M | 13.46M | 31.26M | 40.80M | 79.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 5.78 | 4.77 | 8.92 | 33.50 | 39.53 | |
| Return On Assets (ROA) | | | -92.58% | -133.77% | -57.58% | -95.20% | -17.87% | |
| Return On Equity (ROE) | | | -126.11% | -189.02% | -68.22% | -98.08% | -18.31% | |