| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 286.00K | 1.08M | 3.43M | N/A | 540.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | 13.38M | N/A | |
| Receivables | | | 468.00K | 1.89M | 8.76M | 1.88M | 1.39M | |
| Other Current Assets | | | 2.36M | 898.00K | 921.00K | 700.00K | N/A | |
| Total Current Assets | | | 3.11M | 3.87M | 13.11M | 15.96M | 1.93M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 20.41M | 18.77M | 12.53M | 5.36M | N/A | |
| Intangibles | | | 5.12M | 5.11M | 618.00K | 620.00K | 380.00K | |
| Other Non-Current Assets | | | 12.79M | 10.93M | 7.70M | 3.64M | N/A | |
| Total Non-Current Assets | | | 38.33M | 34.81M | 20.85M | 9.62M | 390.00K | |
| |
| TOTAL ASSETS | | | 41.44M | 38.68M | 33.96M | 25.58M | 2.32M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 370.00K | 619.00K | 8.07M | 1.31M | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | 90.00K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | 630.00K | |
| Accounts Payable | | | 8.41M | 5.34M | 2.97M | 2.03M | 590.00K | |
| Other Current Liabilities | | | 1.60M | 709.00K | 748.00K | 150.00K | 0.00 | |
| Total Current Liabilities | | | 10.38M | 6.67M | 11.79M | 3.48M | 1.31M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 19.10M | 24.96M | 33.70M | 13.57M | 270.00K | |
| Total Non-Current Liabilities | | | 19.10M | 24.96M | 33.70M | 13.57M | 270.00K | |
| |
| TOTAL LIABILITIES | | | 29.48M | 31.62M | 45.49M | 17.05M | 1.58M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -25.01M | -27.27M | -33.47M | -3.25M | -7.12M | |
| Additional Paid In Capital | | | 36.66M | 33.96M | 21.56M | 11.50M | 7.86M | |
| Common Shares | | | 349.00K | 322.00K | 306.00K | 280.00K | 10.00K | |
| Other Shareholders' Equity | | | -42.00K | 42.00K | 70.00K | 0.00 | N/A | |
| Shares Outstanding | | | 77.61M | 71.60M | 67.90M | 62.02M | 62.02M | |
| Tangible Book Value per Share | | | 0.09 | 0.03 | -0.18 | 0.13 | 0.01 | |
| Total Shareholders' Equity | | | 11.96M | 7.06M | -11.53M | 8.53M | 740.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 41.44M | 38.68M | 33.96M | 25.58M | 2.32M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.63 | 3.62 | -3.62 | 1.74 | 0.36 | |
| Current Ratio | | | 0.30 | 0.58 | 1.11 | 4.59 | 1.47 | |
| Return On Assets (ROA) | | | 42.42% | 14.61% | -88.98% | -15.44% | -128.02% | |
| Return On Equity (ROE) | | | 146.98% | 80.03% | N/A | -46.31% | -401.35% | |