ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | N/A | 22.50K | 5.18M | 390.00K | 14.59M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
Receivables | | | 10.00K | 10.00K | 2.61M | 1.22M | 1.34M | |
Inventories | | | N/A | N/A | N/A | 0.00 | 0.00 | |
Other Current Assets | | | 20.00K | 0.00 | 1.29M | N/A | 0.00 | |
Total Current Assets | | | 80.00K | 30.00K | 9.08M | 1.61M | 15.93M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.24M | 1.35M | 1.57M | 0.00 | 310.00K | |
Goodwill | | | N/A | N/A | 0.00 | 2.19M | 6.59M | |
Intangibles | | | 1.04M | 1.10M | 3.31M | 0.00 | 0.00 | |
Other Non-Current Assets | | | 250.00K | 250.00K | 250.00K | 0.00 | 27.71M | |
Total Non-Current Assets | | | 2.52M | 2.70M | 4.92M | 2.19M | 34.61M | |
|
TOTAL ASSETS | | | 2.60M | 2.73M | 14.00M | 3.80M | 50.54M | |
|
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 | N/A | N/A | N/A | |
Accrued Expenses | | | 400.00K | 450.00K | 360.00K | 0.00 | 10.00K | |
Accounts Payable | | | N/A | 375.30K | 23.30K | 130.00K | 3.54M | |
Other Current Liabilities | | | 740.00K | 640.00K | 20.00K | 210.00K | 14.89M | |
Total Current Liabilities | | | 1.57M | 1.47M | 400.00K | 330.00K | 18.45M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | 70.00K | 150.00K | 330.00K | N/A | N/A | |
Other Non-Current Liabilities | | | 1.03M | 1.10M | 1.32M | 0.00 | 10.00K | |
Total Non-Current Liabilities | | | 1.38M | 1.55M | 5.46M | 0.00 | 10.00K | |
|
TOTAL LIABILITIES | | | 2.95M | 3.02M | 5.86M | 330.00K | 18.46M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -84.00M | -83.00M | -69.00M | -56.84M | -26.02M | |
Additional Paid In Capital | | | 84.00M | 83.00M | 78.00M | 60.12M | 83.03M | |
Minority Interest | | | 280.00K | 280.00K | 3.81M | N/A | N/A | |
Common Shares | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Shareholders' Equity | | | 150.00K | 150.00K | 180.00K | 180.00K | -24.94M | |
Shares Outstanding | | | 12.00M | 11.00M | 5.45M | 1.84M | 1.54M | |
Tangible Book Value per Share | | | -0.12 | -0.13 | 0.92 | 0.70 | 16.55 | |
Total Shareholders' Equity | | | -350.00K | -280.00K | 8.35M | 3.47M | 32.08M | |
|
TOTAL LIABILITIES AND EQUITY | | | 2.60M | 2.73M | 14.00M | 3.80M | 50.54M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
Current Ratio | | | 0.05 | 0.02 | 22.70 | 4.88 | 0.86 | |
Return On Assets (ROA) | | | -420.00% | -512.82% | -92.86% | -811.05% | -53.36% | |
Return On Equity (ROE) | | | N/A | N/A | -155.69% | -888.18% | -84.07% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |