| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 214.00K | 860.00K | 8.16M | 7.68M | 58.01M | |
| Marketable Securities | | | N/A | N/A | 0.00 | 27.45M | N/A | |
| Receivables | | | 0.00 | 752.00K | N/A | N/A | 540.00K | |
| Inventories | | | 1.13M | 3.67M | 22.34M | 3.69M | N/A | |
| Other Current Assets | | | 5.66M | 6.04M | 8.24M | 8.47M | 1.66M | |
| Total Current Assets | | | 7.00M | 11.32M | 38.74M | 47.29M | 60.21M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 307.00K | 24.78M | 21.27M | 18.11M | 10.00K | |
| Goodwill | | | 18.99M | N/A | N/A | N/A | N/A | |
| Intangibles | | | 0.00 | 5.08M | 5.35M | 3.85M | 2.20M | |
| Other Non-Current Assets | | | 0.00 | 1.18M | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 21.12M | 31.03M | 26.63M | 21.96M | 2.21M | |
| |
| TOTAL ASSETS | | | 28.13M | 42.35M | 65.37M | 69.25M | 62.42M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.00M | 1.33M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 75.00K | 826.00K | 670.00K | 390.00K | N/A | |
| Accrued Expenses | | | 499.00K | 1.76M | 1.93M | 1.18M | 350.00K | |
| Accounts Payable | | | N/A | N/A | N/A | N/A | 1.78M | |
| Other Current Liabilities | | | 10.44M | 16.45M | 22.83M | 17.76M | 52.93M | |
| Total Current Liabilities | | | 13.01M | 20.36M | 25.44M | 19.33M | 55.06M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 155.00K | 9.96M | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 4.26M | 9.30M | 10.58M | 410.00K | N/A | |
| Total Non-Current Liabilities | | | 2.32M | 19.26M | 10.57M | 410.00K | 0.00 | |
| |
| TOTAL LIABILITIES | | | 15.34M | 39.62M | 36.01M | 19.74M | 55.06M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -229.50M | -217.43M | -187.81M | -163.97M | -186.69M | |
| Additional Paid In Capital | | | 242.25M | 220.16M | 217.16M | 213.48M | 194.05M | |
| Minority Interest | | | -2.09M | N/A | N/A | N/A | N/A | |
| Common Shares | | | 3.00K | 2.00K | 0.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | 29.00K | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 655.00K | 426.30K | 283.70K | 283.70K | 283.70K | |
| Tangible Book Value per Share | | | -9.46 | -5.50 | 84.60 | 160.95 | 18.19 | |
| Total Shareholders' Equity | | | 12.79M | 2.73M | 29.35M | 49.51M | 7.36M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 28.13M | 42.35M | 65.37M | 69.25M | 62.42M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.17 | 4.13 | N/A | N/A | N/A | |
| Current Ratio | | | 0.54 | 0.56 | 1.52 | 2.45 | 1.09 | |
| Return On Assets (ROA) | | | -48.82% | -73.24% | -41.84% | 34.02% | -293.38% | |
| Return On Equity (ROE) | | | -107.35% | -1135.70% | -93.19% | 47.59% | -2488.18% | |