| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.20M | 3.07M | 14.07M | 840.00K | 0.00 | |
| Receivables | | | 3.57M | 6.21M | 12.59M | 680.00K | 0.00 | |
| Inventories | | | N/A | N/A | 17.67K | 90.00K | N/A | |
| Other Current Assets | | | 2.42M | 3.21M | 2.22M | 1.96M | 0.00 | |
| Total Current Assets | | | 8.19M | 12.49M | 28.91M | 3.57M | 10.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.50M | 2.71M | 1.71M | 220.00K | 0.00 | |
| Investments And Advances | | | N/A | N/A | N/A | 1.61M | N/A | |
| Goodwill | | | N/A | N/A | 0.00 | 580.00K | N/A | |
| Intangibles | | | 679.59K | 926.62K | 1.27M | 3.54M | N/A | |
| Other Non-Current Assets | | | 708.54K | 756.46K | 63.89K | 20.00K | N/A | |
| Total Non-Current Assets | | | 3.88M | 4.39M | 3.04M | 6.07M | 0.00 | |
| |
| TOTAL ASSETS | | | 12.07M | 16.88M | 31.95M | 9.64M | 10.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.82M | 2.99M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.03M | 2.12M | 0.00 | 990.00K | 160.00K | |
| Accrued Expenses | | | 6.82M | 8.48M | 10.26M | 150.00K | 20.00K | |
| Accounts Payable | | | 7.94M | 4.98M | 7.45M | 960.00K | 60.00K | |
| Other Current Liabilities | | | 918.56K | 489.16K | 1.48M | 1.63M | 0.00 | |
| Total Current Liabilities | | | 19.53M | 19.05M | 19.19M | 3.73M | 240.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.13M | 2.44M | 7.10M | 1.64M | 0.00 | |
| Other Non-Current Liabilities | | | 371.90K | 208.00K | 0.00 | 590.00K | N/A | |
| Total Non-Current Liabilities | | | 2.51M | 2.64M | 7.10M | 2.23M | 0.00 | |
| |
| TOTAL LIABILITIES | | | 22.03M | 21.70M | 26.29M | 5.96M | 240.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -141.14M | -128.29M | -96.32M | -41.54M | -320.00K | |
| Additional Paid In Capital | | | 131.17M | 123.46M | 101.97M | 44.72M | 80.00K | |
| Common Shares | | | 7.12K | 6.56K | 5.64K | 10.00K | 10.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | 490.00K | N/A | |
| Shares Outstanding | | | 71.17M | 65.62M | 56.38M | 39.38M | 14.97M | |
| Tangible Book Value per Share | | | -0.15 | -0.09 | 0.08 | -0.01 | -0.02 | |
| Total Shareholders' Equity | | | -9.96M | -4.82M | 5.65M | 3.67M | -230.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.07M | 16.88M | 31.95M | 9.64M | 10.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.40 | -1.13 | 1.26 | 0.45 | N/A | |
| Current Ratio | | | 0.42 | 0.66 | 1.51 | 0.96 | 0.04 | |
| Return On Assets (ROA) | | | -246.42% | -189.34% | -92.27% | -199.38% | -600.00% | |
| Return On Equity (ROE) | | | N/A | N/A | -521.38% | -523.71% | N/A | |