| 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 | | | 9.20K | 9.20K | 2.61M | 1.22M | 1.34M | |
| Inventories | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Other Current Assets | | | 15.60K | 0.00 | 1.29M | N/A | 0.00 | |
| Total Current Assets | | | 76.00K | 31.70K | 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 | | | 250.70K | 250.70K | 250.70K | 0.00 | 27.71M | |
| Total Non-Current Assets | | | 2.53M | 2.70M | 5.13M | 2.19M | 34.61M | |
| |
| TOTAL ASSETS | | | 2.60M | 2.73M | 14.21M | 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 | | | 399.40K | 454.50K | 359.00K | 0.00 | 10.00K | |
| Accounts Payable | | | 432.60K | 375.30K | 23.30K | 130.00K | 3.54M | |
| Other Current Liabilities | | | 739.80K | 644.10K | 20.80K | 210.00K | 14.89M | |
| Total Current Liabilities | | | 1.57M | 1.47M | 403.20K | 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 | 153.90K | 327.80K | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.03M | 1.10M | 1.32M | 0.00 | 10.00K | |
| Total Non-Current Liabilities | | | 1.38M | 1.54M | 5.46M | 0.00 | 10.00K | |
| |
| TOTAL LIABILITIES | | | 2.95M | 3.02M | 5.86M | 330.00K | 18.46M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -84.17M | -83.19M | -69.36M | -56.84M | -26.02M | |
| Additional Paid In Capital | | | 83.67M | 82.76M | 77.53M | 60.12M | 83.03M | |
| Minority Interest | | | 284.40K | 284.40K | 3.81M | N/A | N/A | |
| Common Shares | | | 1.20K | 1.10K | 600.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | 152.60K | 152.60K | 175.30K | 180.00K | -24.94M | |
| Shares Outstanding | | | 12.28M | 11.17M | 5.45M | 1.84M | 1.54M | |
| Tangible Book Value per Share | | | -0.11 | -0.12 | 0.92 | 0.70 | 16.55 | |
| Total Shareholders' Equity | | | -349.20K | -281.70K | 8.35M | 3.47M | 32.08M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.60M | 2.73M | 14.21M | 3.80M | 50.54M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 0.05 | 0.02 | 22.51 | 4.88 | 0.86 | |
| Return On Assets (ROA) | | | -419.37% | -511.88% | -91.48% | -811.05% | -53.36% | |
| Return On Equity (ROE) | | | N/A | N/A | -155.73% | -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 (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |