| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 432.40K | 289.90K | 1.52M | 7.23M | 1.49M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 15.50K | 85.90K | 97.30K | 75.10K | 279.50K | |
| Other Current Assets | | | 69.20K | 168.10K | 143.80K | 184.90K | 160.30K | |
| Total Current Assets | | | 517.00K | 543.90K | 1.76M | 7.49M | 1.93M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 22.13M | 21.70M | 21.07M | 17.32M | 12.63M | |
| Other Non-Current Assets | | | 424.00K | 424.00K | 424.00K | 424.00K | 424.00K | |
| Total Non-Current Assets | | | 22.56M | 22.12M | 21.49M | 17.75M | 13.05M | |
| |
| TOTAL ASSETS | | | 23.07M | 22.67M | 23.25M | 25.24M | 14.99M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 60.60K | 30.10K | 109.40K | 92.40K | 101.70K | |
| Accrued Expenses | | | 160.10K | 100.80K | 158.60K | 180.90K | N/A | |
| Accounts Payable | | | 252.30K | 79.10K | 127.50K | 432.40K | 341.20K | |
| Other Current Liabilities | | | 44.10K | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 517.00K | 209.90K | 395.50K | 705.60K | 442.90K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 116.70K | 0.00 | 30.10K | 179.50K | 67.50K | |
| Deferred Taxes/Income | | | 700.00K | 700.00K | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 590.00K | 590.00K | 590.00K | 485.00K | 425.00K | |
| Total Non-Current Liabilities | | | 4.46M | 4.36M | 3.89M | 4.03M | 492.50K | |
| |
| TOTAL LIABILITIES | | | 4.98M | 4.57M | 4.29M | 4.73M | 935.40K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -52.64M | -51.63M | -49.68M | -48.15M | -51.19M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Minority Interest | | | 3.06M | 3.07M | 3.27M | 3.36M | N/A | |
| Common Shares | | | 70.73M | 69.73M | 68.64M | 68.64M | 65.24M | |
| Other Shareholders' Equity | | | N/A | N/A | 0.00 | 9.80K | -3.20K | |
| Shares Outstanding | | | 118.24M | 105.59M | 97.90M | 97.90M | 85.65M | |
| Tangible Book Value per Share | | | 0.15 | 0.17 | 0.19 | 0.21 | 0.16 | |
| Total Shareholders' Equity | | | 18.09M | 18.10M | 18.97M | 20.51M | 14.05M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 23.07M | 22.67M | 23.25M | 25.24M | 14.99M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.01 | N/A | 0.00 | 0.01 | 0.00 | |
| Current Ratio | | | 1.00 | 2.59 | 4.46 | 10.62 | 4.36 | |
| Return On Assets (ROA) | | | -9.10% | -9.34% | -8.45% | -11.32% | -18.27% | |
| Return On Equity (ROE) | | | -11.61% | -11.70% | -10.36% | -13.94% | -19.49% | |