| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.34M | 1.66M | 5.24M | 7.36M | 21.09M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 6.50M | |
| Receivables | | | 98.00K | 3.90M | 3.90M | 91.00K | 84.40K | |
| Other Current Assets | | | 491.00K | 591.00K | 1.63M | 2.00M | 1.72M | |
| Total Current Assets | | | 4.93M | 6.14M | 10.77M | 9.45M | 29.39M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | N/A | N/A | N/A | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 1.09M | 15.40M | 17.27M | 19.14M | 22.00M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 0.00 | N/A | |
| Total Non-Current Assets | | | 1.13M | 15.44M | 17.31M | 26.44M | 28.70M | |
| |
| TOTAL ASSETS | | | 6.06M | 21.59M | 28.09M | 35.89M | 58.09M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 396.00K | 634.00K | 1.80M | 1.84M | 0.00 | |
| Current Portion Of LT Debt. | | | 3.15M | 6.48M | N/A | N/A | N/A | |
| Accrued Expenses | | | 4.86M | 10.88M | 3.47M | 2.24M | 3.27M | |
| Accounts Payable | | | 5.64M | 4.55M | 857.30K | 1.52M | 1.89M | |
| Other Current Liabilities | | | 0.00 | 3.25M | 1.44M | 1.13M | 3.16M | |
| Total Current Liabilities | | | 14.05M | 25.80M | 7.57M | 6.73M | 8.33M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 272.00K | 2.02M | 2.29M | 2.56M | 2.93M | |
| Other Non-Current Liabilities | | | 37.00K | 3.79M | 6.18M | 8.33M | 8.98M | |
| Total Non-Current Liabilities | | | 309.00K | 5.80M | 8.47M | 10.89M | 11.91M | |
| |
| TOTAL LIABILITIES | | | 14.36M | 31.60M | 16.03M | 17.61M | 20.24M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -130.95M | -110.91M | -84.66M | -65.35M | -42.45M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 123.05M | 101.64M | 97.45M | 84.48M | 80.29M | |
| Other Shareholders' Equity | | | -393.00K | -750.00K | -741.80K | -852.00K | 10.70K | |
| Shares Outstanding | | | 1.34M | 11.00K | 7.54K | 4.59K | 4.36K | |
| Tangible Book Value per Share | | | -0.01 | -3.82 | -1.14 | -0.31 | 6.00 | |
| Total Shareholders' Equity | | | -8.30M | -10.02M | 12.05M | 18.27M | 37.85M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 6.06M | 21.59M | 28.09M | 35.89M | 58.09M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.35 | 0.24 | 1.42 | 1.40 | 3.53 | |
| Return On Assets (ROA) | | | -341.56% | -124.06% | -72.87% | -69.70% | -14.50% | |
| Return On Equity (ROE) | | | N/A | N/A | -169.83% | -136.88% | -22.25% | |