| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 302.93K | 1.70M | 2.50M | 19.90M | 12.40M | |
| Receivables | | | 1.45M | 1.40M | 3.70M | 3.10M | 0.00 | |
| Other Current Assets | | | 490.02K | 900.00K | 3.70M | 6.70M | 800.00K | |
| Total Current Assets | | | 2.24M | 4.00M | 10.00M | 29.70M | 13.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 78.33K | 100.00K | 200.00K | 2.00M | 0.00 | |
| Goodwill | | | 4.39M | 4.50M | 22.30M | 40.90M | N/A | |
| Intangibles | | | 12.05M | 13.30M | 30.30M | 45.80M | 0.00 | |
| Other Non-Current Assets | | | 136.86K | 100.00K | 2.10M | 1.30M | 0.00 | |
| Total Non-Current Assets | | | 16.65M | 18.10M | 54.90M | 90.00M | 0.00 | |
| |
| TOTAL ASSETS | | | 18.89M | 22.10M | 64.90M | 119.70M | 13.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 0.00 | 35.10M | 200.00K | N/A | |
| Accrued Expenses | | | 3.59M | 2.70M | 7.60M | 6.30M | N/A | |
| Accounts Payable | | | 5.43M | 5.10M | 9.70M | 5.70M | 800.00K | |
| Other Current Liabilities | | | 1.15M | 1.00M | 13.30M | 0.00 | 900.00K | |
| Total Current Liabilities | | | 10.16M | 8.90M | 65.80M | 12.20M | 1.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 6.50M | 0.00 | |
| Deferred Taxes/Income | | | 0.00 | 0.00 | 0.00 | 1.90M | N/A | |
| Other Non-Current Liabilities | | | 160.36K | 400.00K | 2.90M | 24.40M | N/A | |
| Total Non-Current Liabilities | | | 160.36K | 300.00K | 2.90M | 32.70M | 0.00 | |
| |
| TOTAL LIABILITIES | | | 10.32M | 9.20M | 68.70M | 44.90M | 1.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -186.22M | -181.40M | -149.10M | -46.90M | -20.50M | |
| Additional Paid In Capital | | | 182.46M | 173.50M | 144.90M | 122.30M | 31.80M | |
| Common Shares | | | 17.34M | 25.50M | 7.80M | 0.00 | 100.00K | |
| Other Shareholders' Equity | | | -5.00M | -4.70M | -7.40M | -700.00K | N/A | |
| Shares Outstanding | | | 147.20K | 3.80M | 400.00K | 200.00K | 100.00K | |
| Tangible Book Value per Share | | | -170.85 | -8.00 | -160.50 | -59.50 | 114.00 | |
| Total Shareholders' Equity | | | 8.57M | 12.90M | -3.80M | 74.80M | 11.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 18.89M | 22.10M | 64.90M | 119.70M | 13.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | 0.09 | N/A | |
| Current Ratio | | | 0.22 | 0.45 | 0.15 | 2.43 | 7.71 | |
| Return On Assets (ROA) | | | -252.79% | -152.17% | -158.58% | -22.03% | -79.01% | |
| Return On Equity (ROE) | | | -557.25% | -260.70% | N/A | -35.25% | -90.79% | |