| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 23.00M | 27.90M | 30.30M | 50.90M | 14.20M | |
| Marketable Securities | | | 0.00 | 0.00 | 13.30M | 9.80M | 0.00 | |
| Receivables | | | 722.00K | 800.00K | 500.00K | 500.00K | 500.00K | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 283.00K | 600.00K | 1.10M | 1.10M | 3.70M | |
| Total Current Assets | | | 24.01M | 29.30M | 45.30M | 62.40M | 18.50M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 24.00K | 600.00K | 600.00K | 100.00K | 100.00K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 8.14M | 8.10M | 13.00M | N/A | N/A | |
| Intangibles | | | 41.13M | 41.10M | 69.80M | 0.00 | 4.20M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 49.29M | 49.80M | 83.30M | 100.00K | 4.40M | |
| |
| TOTAL ASSETS | | | 73.30M | 79.10M | 128.60M | 62.50M | 22.90M | |
| |
| 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 | 0.00 | 0.00 | |
| Accrued Expenses | | | 501.00K | 1.20M | 1.30M | 900.00K | 1.40M | |
| Accounts Payable | | | 1.18M | 2.10M | 2.00M | 700.00K | 5.90M | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 1.68M | 3.40M | 3.30M | 1.60M | 7.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 5.51M | 7.30M | 16.90M | N/A | N/A | |
| Other Non-Current Liabilities | | | 4.36M | 400.00K | 200.00K | 5.20M | 2.50M | |
| Total Non-Current Liabilities | | | 9.87M | 7.80M | 17.10M | 5.20M | 2.50M | |
| |
| TOTAL LIABILITIES | | | 11.56M | 11.20M | 20.40M | 6.80M | 9.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -211.12M | -198.30M | -155.80M | -146.00M | -126.30M | |
| Additional Paid In Capital | | | 17.86M | 14.00M | 12.20M | 10.80M | 9.80M | |
| Common Shares | | | 261.04M | 258.30M | 258.00M | 197.20M | 137.40M | |
| Other Shareholders' Equity | | | -6.04M | -6.00M | -6.00M | -6.30M | -7.90M | |
| Shares Outstanding | | | 9.40M | 7.40M | 7.40M | 4.30M | 1.90M | |
| Tangible Book Value per Share | | | 1.33 | 2.54 | 3.45 | 12.95 | 4.63 | |
| Total Shareholders' Equity | | | 61.74M | 68.00M | 108.30M | 55.70M | 13.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 73.30M | 79.10M | 128.60M | 62.50M | 22.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 14.26 | 8.62 | 13.73 | 39.00 | 2.50 | |
| Return On Assets (ROA) | | | -17.53% | -53.64% | -7.64% | -31.49% | -111.40% | |
| Return On Equity (ROE) | | | -20.82% | -62.40% | -9.07% | -35.33% | -196.23% | |