ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.03M | 1.16M | 996.80K | 493.70K | 4.45M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 298.80K | 210.00K | 254.70K | 42.50K | 13.60K | |
Other Current Assets | | | 81.60K | 303.60K | 195.00K | 144.10K | 84.50K | |
Total Current Assets | | | 3.41M | 1.67M | 1.45M | 680.40K | 4.54M | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.33M | 3.16M | 657.10K | 48.20K | 40.60K | |
Investments And Advances | | | N/A | N/A | 0.00 | 397.00K | 556.70K | |
Goodwill | | | 2.68M | 2.68M | 2.68M | N/A | N/A | |
Intangibles | | | 3.06M | 3.20M | 4.41M | 273.80K | N/A | |
Total Non-Current Assets | | | 9.07M | 9.04M | 7.85M | 846.50K | 718.20K | |
|
TOTAL ASSETS | | | 12.49M | 10.71M | 9.29M | 1.53M | 5.26M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 167.90K | 159.50K | N/A | N/A | N/A | |
Accrued Expenses | | | 25.80K | 46.80K | 47.10K | 92.90K | 205.10K | |
Accounts Payable | | | 717.60K | 405.20K | 277.30K | 574.10K | 1.01M | |
Other Current Liabilities | | | 2.68M | 1.78M | 1.71M | 292.70K | 42.20K | |
Total Current Liabilities | | | 3.59M | 2.39M | 2.04M | 959.70K | 1.26M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.03M | 1.03M | 0.00 | 1.60M | 0.00 | |
Deferred Taxes/Income | | | 822.30K | 857.50K | 1.00M | N/A | N/A | |
Other Non-Current Liabilities | | | N/A | 0.00 | 1.70M | 129.60K | N/A | |
Total Non-Current Liabilities | | | 4.31M | 4.44M | 4.71M | 1.73M | 0.00 | |
|
TOTAL LIABILITIES | | | 7.91M | 6.83M | 6.75M | 2.69M | 1.26M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -49.70M | -47.37M | -46.59M | -44.64M | -39.03M | |
Additional Paid In Capital | | | 6.23M | 6.07M | 5.68M | 5.12M | 4.54M | |
Minority Interest | | | 2.47M | 2.55M | 2.01M | N/A | 0.00 | |
Common Shares | | | 47.96M | 45.25M | 43.52M | 38.38M | 38.38M | |
Other Shareholders' Equity | | | 84.10K | -63.90K | -70.40K | -23.80K | 122.40K | |
Shares Outstanding | | | 327.05M | 297.08M | 253.45M | 215.21M | 214.58M | |
Tangible Book Value per Share | | | -0.00 | -0.01 | -0.02 | -0.01 | 0.02 | |
Total Shareholders' Equity | | | 4.58M | 3.88M | 2.55M | -1.17M | 4.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 12.49M | 10.71M | 9.29M | 1.53M | 5.26M | |
|
Statistics | |
---|
Debt/Equity | | | 0.22 | 0.26 | N/A | -1.38 | N/A | |
Current Ratio | | | 0.95 | 0.70 | 0.71 | 0.71 | 3.61 | |
Return On Assets (ROA) | | | -24.94% | -7.34% | -43.65% | -392.04% | -121.63% | |
Return On Equity (ROE) | | | -67.99% | -20.26% | -159.27% | N/A | -159.85% | |