| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 6.98M | 9.86M | 5.06M | 2.81M | 344.80K | |
| Marketable Securities | | | N/A | N/A | 0.00 | 5.00M | N/A | |
| Receivables | | | 1.50M | 8.12M | 940.80K | 337.20K | 235.10K | |
| Inventories | | | 34.50K | 60.90K | 159.80K | 154.60K | 28.20K | |
| Other Current Assets | | | 203.40K | 416.20K | 181.50K | 120.20K | 56.20K | |
| Total Current Assets | | | 8.72M | 18.46M | 6.34M | 8.42M | 664.20K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.20M | 2.50M | 2.68M | 2.88M | 3.07M | |
| Goodwill | | | 0.00 | 4.64M | 4.64M | 4.64M | 4.64M | |
| Intangibles | | | 4.90M | 5.13M | 5.51M | 5.64M | 6.23M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 7.11M | 12.27M | 12.83M | 13.17M | 13.94M | |
| |
| TOTAL ASSETS | | | 15.83M | 30.73M | 19.18M | 21.59M | 14.61M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 47.70K | 2.12M | 3.60M | 6.00K | 4.60K | |
| Accrued Expenses | | | 2.18M | 10.06M | 502.20K | 624.70K | N/A | |
| Accounts Payable | | | N/A | N/A | N/A | N/A | 1.81M | |
| Other Current Liabilities | | | 4.39M | 4.56M | 753.60K | 410.40K | N/A | |
| Total Current Liabilities | | | 6.61M | 16.75M | 4.86M | 1.04M | 1.81M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 78.20K | 125.70K | 72.60K | 4.27M | 5.27M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 78.10K | 125.80K | 72.50K | 4.27M | 5.27M | |
| |
| TOTAL LIABILITIES | | | 6.69M | 16.87M | 4.93M | 5.31M | 7.08M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -30.23M | -24.32M | -18.86M | -14.98M | -16.07M | |
| Additional Paid In Capital | | | 8.93M | 8.34M | 3.76M | 3.68M | 3.39M | |
| Common Shares | | | 30.44M | 29.84M | 29.35M | 27.57M | 20.21M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 148.22M | 148.22M | 144.46M | 131.14M | 93.46M | |
| Tangible Book Value per Share | | | 0.03 | 0.03 | 0.03 | 0.05 | -0.04 | |
| Total Shareholders' Equity | | | 9.14M | 13.86M | 14.25M | 16.27M | 7.52M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 15.83M | 30.73M | 19.18M | 21.59M | 14.61M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.01 | 0.01 | 0.01 | 0.26 | 0.70 | |
| Current Ratio | | | 1.32 | 1.10 | 1.31 | 8.08 | 0.37 | |
| Return On Assets (ROA) | | | -37.98% | -5.94% | -23.98% | -15.97% | -22.91% | |
| Return On Equity (ROE) | | | -65.80% | -13.18% | -32.28% | -21.19% | -44.48% | |