| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 38.10K | N/A | 44.70K | 250.80K | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | 3.20M | |
| Marketable Securities | | | 11.70K | 50.00K | 49.50K | 50.80K | N/A | |
| Receivables | | | 65.10K | 15.70K | 59.70K | 32.30K | 24.50K | |
| Inventories | | | N/A | 0.00 | 266.00K | 180.10K | N/A | |
| Other Current Assets | | | 20.80K | 193.60K | 103.40K | 148.80K | 105.60K | |
| Total Current Assets | | | 135.60K | 318.30K | 523.30K | 662.80K | 3.33M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 49.50K | 837.60K | 799.40K | 307.90K | 486.60K | |
| Investments And Advances | | | 3.89M | 4.29M | 4.12M | 2.42M | 861.90K | |
| Intangibles | | | 8.81M | 9.67M | 9.71M | 9.56M | 9.57M | |
| Total Non-Current Assets | | | 12.75M | 14.80M | 14.63M | 12.29M | 10.92M | |
| |
| TOTAL ASSETS | | | 12.89M | 15.12M | 15.15M | 12.95M | 14.25M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 379.90K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 7.34M | 4.77M | 2.36M | 1.41M | 1.45M | |
| Accrued Expenses | | | 1.79M | 933.20K | 201.90K | 101.20K | N/A | |
| Accounts Payable | | | 2.27M | 1.83M | 1.32M | 1.09M | 707.20K | |
| Other Current Liabilities | | | 1.23M | 650.80K | 430.00K | N/A | 0.00 | |
| Total Current Liabilities | | | 13.01M | 8.19M | 4.31M | 2.60M | 2.16M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 378.90K | 1.84M | 1.54M | 1.09M | 1.43M | |
| Total Non-Current Liabilities | | | 378.90K | 1.84M | 1.54M | 1.09M | 1.43M | |
| |
| TOTAL LIABILITIES | | | 13.39M | 10.03M | 5.85M | 3.69M | 3.59M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -29.68M | -23.82M | -19.10M | -16.47M | -13.05M | |
| Common Shares | | | 29.17M | 28.91M | 28.40M | 25.73M | 23.71M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | 0.00 | |
| Shares Outstanding | | | 95.06M | 92.48M | 89.19M | 80.00M | 76.53M | |
| Tangible Book Value per Share | | | -0.10 | -0.05 | -0.00 | -0.00 | 0.01 | |
| Total Shareholders' Equity | | | -501.80K | 5.09M | 9.30M | 9.26M | 10.66M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.89M | 15.12M | 15.15M | 12.95M | 14.25M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.51 | 0.36 | 0.17 | 0.12 | 0.13 | |
| Current Ratio | | | 0.01 | 0.04 | 0.12 | 0.25 | 1.54 | |
| Return On Assets (ROA) | | | -29.37% | -32.27% | -17.42% | -25.26% | 14.67% | |
| Return On Equity (ROE) | | | N/A | -95.89% | -28.38% | -35.33% | 19.60% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 16.66% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 22.66% | |