| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 498.00K | 65.00K | 1.08M | 808.00K | 3.25M | |
| Receivables | | | 39.00K | 121.00K | 54.00K | 62.00K | 279.00K | |
| Other Current Assets | | | 138.00K | 223.00K | 321.00K | 126.00K | 164.00K | |
| Total Current Assets | | | 675.00K | 409.00K | 1.46M | 996.00K | 3.69M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.00K | 4.00K | 33.00K | 33.00K | 36.00K | |
| Intangibles | | | 18.39M | 18.39M | N/A | N/A | N/A | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | -1.00K | |
| Total Non-Current Assets | | | 18.39M | 18.39M | 33.00K | 33.00K | 35.00K | |
| |
| TOTAL ASSETS | | | 19.07M | 18.80M | 1.49M | 1.03M | 3.73M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 352.00K | 335.00K | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | 2.47M | |
| Accrued Expenses | | | 586.00K | 578.00K | 724.00K | 383.00K | 345.00K | |
| Accounts Payable | | | 2.06M | 2.30M | 855.00K | 493.00K | 599.00K | |
| Other Current Liabilities | | | N/A | N/A | 0.00 | 998.00K | -1.00K | |
| Total Current Liabilities | | | 3.00M | 3.22M | 1.58M | 1.87M | 3.41M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | -1.00K | N/A | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 0.00 | -1.00K | 0.00 | |
| |
| TOTAL LIABILITIES | | | 3.00M | 3.22M | 1.58M | 1.87M | 3.41M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -213.01M | -212.00M | -206.02M | -197.05M | -184.78M | |
| Additional Paid In Capital | | | 48.30M | 48.30M | 47.36M | 44.14M | 37.59M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 180.78M | 179.29M | 158.57M | 152.07M | 147.51M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 76.38M | 74.16M | 49.02M | 40.00M | 34.36M | |
| Tangible Book Value per Share | | | -0.03 | -0.04 | -0.00 | -0.02 | 0.01 | |
| Total Shareholders' Equity | | | 16.07M | 15.59M | -90.00K | -844.00K | 319.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.07M | 18.80M | 1.49M | 1.03M | 3.73M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 0.23 | 0.13 | 0.92 | 0.53 | 1.08 | |
| Return On Assets (ROA) | | | -25.58% | -27.68% | -622.16% | -611.27% | -175.95% | |
| Return On Equity (ROE) | | | -30.36% | -33.40% | N/A | N/A | -2057.37% | |