| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 482.20K | 678.00K | 13.50K | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | 35.10K | 49.90K | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 3.20K | 9.60K | 54.10K | 600.00 | 800.00 | |
| Other Current Assets | | | 10.80K | 1.50K | 1.50K | 900.00 | 16.80K | |
| Total Current Assets | | | 496.30K | 689.00K | 69.10K | 36.60K | 67.50K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 360.00K | 360.00K | 360.00K | N/A | N/A | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | 0.00 | |
| Total Non-Current Assets | | | 791.70K | 776.20K | 360.00K | 0.00 | 0.00 | |
| |
| TOTAL ASSETS | | | 1.29M | 1.47M | 429.10K | 36.60K | 67.50K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 125.00K | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 40.00K | N/A | |
| Accounts Payable | | | 20.60K | 72.10K | 138.40K | 73.50K | 75.40K | |
| Other Current Liabilities | | | 0.00 | 150.00K | 0.00 | 1.02M | 1.00M | |
| Total Current Liabilities | | | 20.60K | 222.10K | 263.40K | 1.13M | 1.08M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 39.20K | |
| Other Non-Current Liabilities | | | 446.70K | 443.90K | 427.50K | 0.00 | 20.80K | |
| Total Non-Current Liabilities | | | 455.90K | 365.80K | 427.60K | 0.00 | 60.00K | |
| |
| TOTAL LIABILITIES | | | 476.50K | 587.90K | 691.00K | 1.13M | 1.14M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -51.14M | -51.05M | -52.13M | -52.74M | -52.40M | |
| Additional Paid In Capital | | | 2.74M | 2.71M | 2.65M | 2.69M | 2.56M | |
| Minority Interest | | | 9.30K | -78.10K | N/A | N/A | N/A | |
| Common Shares | | | 49.22M | 49.22M | 49.22M | 48.95M | 48.77M | |
| Shares Outstanding | | | 87.33M | 87.33M | 87.33M | 84.03M | 79.03M | |
| Tangible Book Value per Share | | | 0.01 | 0.01 | -0.00 | -0.01 | -0.01 | |
| Total Shareholders' Equity | | | 811.60K | 877.30K | -261.90K | -1.10M | -1.07M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.29M | 1.47M | 429.10K | 36.60K | 67.50K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | -0.04 | |
| Current Ratio | | | 24.09 | 3.10 | 0.26 | 0.03 | 0.06 | |
| Return On Assets (ROA) | | | -39.29% | 68.78% | 140.78% | -923.22% | -595.41% | |
| Return On Equity (ROE) | | | -62.36% | 114.88% | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 159.95% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 159.95% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 159.95% | N/A | N/A | |