| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 790.00K | 4.20M | 7.00M | 12.45M | 30.02M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 760.00K | 907.00K | 2.78M | 1.26M | 2.34M | |
| Inventories | | | 255.00K | 417.00K | N/A | N/A | N/A | |
| Other Current Assets | | | 652.00K | 991.00K | 1.34M | 1.12M | 1.93M | |
| Total Current Assets | | | 2.46M | 6.51M | 11.12M | 14.82M | 34.29M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.34M | 1.49M | 1.83M | 309.00K | 3.25M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | N/A | 0.00 | 0.00 | 0.00 | 883.00K | |
| Intangibles | | | 357.00K | 405.00K | 390.00K | 864.00K | 35.28M | |
| Other Non-Current Assets | | | 79.00K | 95.00K | 137.00K | 264.00K | 262.00K | |
| Total Non-Current Assets | | | 3.24M | 3.41M | 5.16M | 4.89M | 45.65M | |
| |
| TOTAL ASSETS | | | 5.70M | 9.93M | 16.28M | 19.72M | 79.94M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 77.00K | 142.00K | 156.00K | 137.00K | 902.00K | |
| Accrued Expenses | | | 393.00K | 443.00K | 496.00K | 1.39M | 2.13M | |
| Accounts Payable | | | 921.00K | 1.23M | 1.24M | 4.75M | 6.61M | |
| Other Current Liabilities | | | 2.33M | 1.03M | 1.04M | 4.15M | 4.18M | |
| Total Current Liabilities | | | 3.72M | 2.85M | 2.93M | 10.43M | 13.83M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 754.00K | 763.00K | 902.00K | 118.00K | 1.73M | |
| Other Non-Current Liabilities | | | 4.33M | 5.81M | 6.14M | 4.86M | 20.75M | |
| Total Non-Current Liabilities | | | 5.08M | 6.57M | 7.05M | 4.97M | 22.48M | |
| |
| TOTAL LIABILITIES | | | 8.80M | 9.42M | 9.98M | 15.40M | 36.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -11.32M | -43.47M | -62.38M | -115.39M | -74.44M | |
| Additional Paid In Capital | | | N/A | N/A | 0.00 | 6.32M | 6.32M | |
| Common Shares | | | 8.22M | 8.22M | 32.95M | 78.58M | 78.58M | |
| Other Shareholders' Equity | | | N/A | 35.77M | 35.73M | 34.80M | 33.17M | |
| Shares Outstanding | | | 41.43M | 41.43M | 41.43M | 22.59M | 22.59M | |
| Tangible Book Value per Share | | | -0.08 | 0.00 | 0.14 | 0.15 | 0.33 | |
| Total Shareholders' Equity | | | -3.10M | 511.00K | 6.30M | 4.32M | 43.64M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.70M | 9.93M | 16.28M | 19.72M | 79.94M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.24 | 1.49 | 0.14 | 0.03 | 0.04 | |
| Current Ratio | | | 0.66 | 2.29 | 3.79 | 1.42 | 2.48 | |
| Return On Assets (ROA) | | | -113.29% | -58.66% | -51.89% | -207.62% | -33.16% | |
| Return On Equity (ROE) | | | N/A | -1139.73% | -134.01% | -948.23% | -60.75% | |