| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.00M | 1.16M | 996.80K | 493.70K | 4.45M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 300.90K | 210.00K | 254.70K | 42.50K | 13.60K | |
| Other Current Assets | | | N/A | 303.60K | 195.00K | 144.10K | 84.50K | |
| Total Current Assets | | | 2.30M | 1.67M | 1.45M | 680.40K | 4.54M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.33M | 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 | | | 2.80M | 3.20M | 4.41M | 273.80K | N/A | |
| Total Non-Current Assets | | | 10.81M | 9.04M | 7.85M | 846.50K | 718.20K | |
| |
| TOTAL ASSETS | | | 13.11M | 10.71M | 9.29M | 1.53M | 5.26M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 536.00K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 185.90K | 159.50K | N/A | N/A | N/A | |
| Accrued Expenses | | | 17.10K | 46.80K | 47.10K | 92.90K | 205.10K | |
| Accounts Payable | | | 1.13M | 405.20K | 277.30K | 574.10K | 1.01M | |
| Other Current Liabilities | | | 11.16M | 1.78M | 1.71M | 292.70K | 42.20K | |
| Total Current Liabilities | | | 13.02M | 2.39M | 2.04M | 959.70K | 1.26M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.02M | 1.03M | 0.00 | 1.60M | 0.00 | |
| Deferred Taxes/Income | | | 750.70K | 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 | | | 4.67M | 4.44M | 4.71M | 1.73M | 0.00 | |
| |
| TOTAL LIABILITIES | | | 17.69M | 6.83M | 6.75M | 2.69M | 1.26M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -63.31M | -47.37M | -46.59M | -44.64M | -39.03M | |
| Additional Paid In Capital | | | 6.49M | 6.07M | 5.68M | 5.12M | 4.54M | |
| Minority Interest | | | 2.90M | 2.55M | 2.01M | N/A | 0.00 | |
| Common Shares | | | 51.98M | 45.25M | 43.52M | 38.38M | 38.38M | |
| Other Shareholders' Equity | | | 256.20K | -63.90K | -70.40K | -23.80K | 122.40K | |
| Shares Outstanding | | | 335.99M | 297.08M | 253.45M | 215.21M | 214.58M | |
| Tangible Book Value per Share | | | -0.03 | -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 | | | 13.11M | 10.71M | 9.29M | 1.53M | 5.26M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.34 | 0.26 | N/A | -1.38 | N/A | |
| Current Ratio | | | 0.18 | 0.70 | 0.71 | 0.71 | 3.61 | |
| Return On Assets (ROA) | | | -113.85% | -7.34% | -43.65% | -392.04% | -121.63% | |
| Return On Equity (ROE) | | | N/A | -20.26% | -159.27% | N/A | -159.85% | |