| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.06M | 262.20K | 3.87M | 1.15M | 2.94M | |
| Marketable Securities | | | 399.60K | 2.18M | N/A | N/A | N/A | |
| Receivables | | | 438.20K | 440.80K | 466.90K | 281.30K | 191.10K | |
| Other Current Assets | | | 274.40K | 224.00K | 139.50K | 147.00K | 682.90K | |
| Total Current Assets | | | 2.17M | 3.11M | 4.48M | 1.58M | 3.82M | |
| |
| Non-Current Assets | |
|---|
| Goodwill | | | 489.70K | 489.70K | 489.70K | N/A | N/A | |
| Intangibles | | | 123.80K | 169.90K | 277.10K | N/A | N/A | |
| Total Non-Current Assets | | | 613.50K | 659.60K | 766.80K | 0.00 | 0.00 | |
| |
| TOTAL ASSETS | | | 2.79M | 3.77M | 5.24M | 1.58M | 3.82M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 962.90K | 757.10K | 866.70K | 842.40K | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | 842.35K | 1.25M | |
| Accrued Expenses | | | 197.90K | 192.10K | 321.40K | 230.00K | 127.50K | |
| Accounts Payable | | | 486.00K | 457.20K | 894.00K | 403.90K | 531.10K | |
| Other Current Liabilities | | | 21.00K | 13.20K | 372.80K | 155.50K | N/A | |
| Total Current Liabilities | | | 1.67M | 1.42M | 2.45M | 1.63M | 1.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 1.90K | 6.60K | 19.80K | N/A | N/A | |
| Total Non-Current Liabilities | | | 1.80K | 6.60K | 19.80K | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 1.67M | 1.43M | 2.47M | 1.63M | 1.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -37.43M | -34.17M | -28.55M | -23.04M | -15.42M | |
| Common Shares | | | 38.54M | 36.51M | 31.23M | 22.90M | 17.23M | |
| Other Shareholders' Equity | | | N/A | 0.00 | 88.00K | 88.00K | 104.30K | |
| Shares Outstanding | | | 93.26M | 87.05M | 68.13M | 38.81M | 30.30M | |
| Tangible Book Value per Share | | | 0.01 | 0.02 | 0.03 | -0.00 | 0.06 | |
| Total Shareholders' Equity | | | 1.12M | 2.34M | 2.77M | -50.30K | 1.91M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.79M | 3.77M | 5.24M | 1.58M | 3.82M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 1.30 | 2.19 | 1.82 | 0.97 | 2.00 | |
| Return On Assets (ROA) | | | -205.10% | -165.57% | -123.65% | -539.38% | -252.88% | |
| Return On Equity (ROE) | | | -511.95% | -266.37% | -234.20% | N/A | -504.90% | |