| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | 5.26M | |
| Cash Equivalents | | | 22.10K | 55.00K | N/A | 2.21M | 5.26M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 181.10K | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 635.10K | 449.60K | 754.50K | 1.47M | 430.80K | |
| Total Current Assets | | | 838.30K | 504.60K | 2.63M | 3.69M | 5.69M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 203.30K | 764.30K | 520.80K | 533.70K | 6.90K | |
| Intangibles | | | 11.27M | 13.18M | 23.53M | 24.17M | 26.95M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 11.94M | 14.40M | 24.51M | 25.16M | 27.16M | |
| |
| TOTAL ASSETS | | | 12.78M | 14.91M | 27.14M | 28.84M | 32.85M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 135.50K | 0.00 | 40.00K | 0.00 | 12.10K | |
| Current Portion Of LT Debt. | | | 136.90K | 208.00K | 58.90K | 10.40K | 0.00 | |
| Accrued Expenses | | | 901.70K | 84.80K | 85.00K | 647.00K | 69.30K | |
| Accounts Payable | | | 1.56M | 1.60M | 540.30K | 432.40K | 1.22M | |
| Other Current Liabilities | | | 108.30K | 234.90K | 37.60K | 39.30K | 262.30K | |
| Total Current Liabilities | | | 2.84M | 2.13M | 761.70K | 1.13M | 1.56M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 15.20K | 297.80K | 43.50K | 162.40K | 248.50K | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | -4.52M | -4.18M | -4.43M | -4.37M | -3.91M | |
| |
| TOTAL LIABILITIES | | | -1.68M | -2.06M | -3.67M | -3.24M | -2.35M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -123.91M | -118.22M | -100.69M | -89.18M | -76.41M | |
| Additional Paid In Capital | | | 30.11M | 27.00M | 25.34M | 19.92M | 17.34M | |
| Minority Interest | | | -4.54M | -4.48M | -4.47M | -4.54M | -4.16M | |
| Common Shares | | | 108.26M | 108.19M | 106.16M | 101.35M | 94.17M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | 0.00 | 86.90K | |
| Shares Outstanding | | | 550.68M | 548.17M | 475.94M | 351.22M | 288.71M | |
| Tangible Book Value per Share | | | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 | |
| Total Shareholders' Equity | | | 14.46M | 16.96M | 30.81M | 32.09M | 35.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.78M | 14.91M | 27.14M | 28.84M | 32.85M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.01 | 0.02 | 0.00 | 0.01 | 0.01 | |
| Current Ratio | | | 0.30 | 0.24 | 3.45 | 3.26 | 3.65 | |
| Return On Assets (ROA) | | | -110.51% | -128.22% | -48.58% | -48.27% | -20.13% | |
| Return On Equity (ROE) | | | -97.66% | -112.69% | -42.79% | -43.39% | -18.79% | |