ASSETS | |
---|
Current Assets | |
---|
Cash | | | 230.80K | 13.50K | N/A | N/A | N/A | |
Cash Equivalents | | | N/A | N/A | 35.10K | 49.90K | 240.00K | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 478.50K | 54.10K | 600.00 | 800.00 | 0.00 | |
Other Current Assets | | | 7.40K | 1.50K | 900.00 | 16.80K | 20.00K | |
Total Current Assets | | | 716.80K | 69.10K | 36.60K | 67.50K | 260.00K | |
|
Non-Current Assets | |
---|
PPE Net | | | 360.00K | 360.00K | N/A | N/A | N/A | |
Intangibles | | | 475.00K | N/A | N/A | N/A | N/A | |
Other Non-Current Assets | | | N/A | N/A | N/A | 0.00 | 20.00K | |
Total Non-Current Assets | | | 835.00K | 360.00K | 0.00 | 0.00 | 10.00K | |
|
TOTAL ASSETS | | | 1.55M | 429.10K | 36.60K | 67.50K | 270.00K | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 125.00K | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | 0.00 | 40.00K | N/A | N/A | |
Accounts Payable | | | 27.30K | 138.40K | 73.50K | 75.40K | 60.00K | |
Other Current Liabilities | | | N/A | 0.00 | 1.02M | 1.00M | 1.00M | |
Total Current Liabilities | | | 27.30K | 263.40K | 1.13M | 1.08M | 1.06M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 39.20K | 40.00K | |
Other Non-Current Liabilities | | | 433.40K | 427.50K | 0.00 | 20.80K | 20.00K | |
Total Non-Current Liabilities | | | 533.40K | 427.60K | 0.00 | 60.00K | 60.00K | |
|
TOTAL LIABILITIES | | | 560.70K | 691.00K | 1.13M | 1.14M | 1.12M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -50.88M | -52.13M | -52.74M | -52.40M | -52.00M | |
Additional Paid In Capital | | | 2.65M | 2.65M | 2.69M | 2.56M | 2.40M | |
Minority Interest | | | 100.00K | N/A | N/A | N/A | N/A | |
Common Shares | | | 49.22M | 49.22M | 48.95M | 48.77M | 48.75M | |
Shares Outstanding | | | 87.33M | 87.33M | 84.03M | 79.03M | 78.85M | |
Tangible Book Value per Share | | | 0.01 | -0.00 | -0.01 | -0.01 | -0.01 | |
Total Shareholders' Equity | | | 991.10K | -261.90K | -1.10M | -1.07M | -850.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 1.55M | 429.10K | 36.60K | 67.50K | 270.00K | |
|
Statistics | |
---|
Debt/Equity | | | N/A | N/A | N/A | -0.04 | -0.05 | |
Current Ratio | | | 26.26 | 0.26 | 0.03 | 0.06 | 0.25 | |
Return On Assets (ROA) | | | 132.23% | 140.78% | -923.22% | -595.41% | -107.41% | |
Return On Equity (ROE) | | | 207.04% | N/A | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 25.39% | 159.95% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 25.39% | 159.95% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 36.89% | 159.95% | N/A | N/A | N/A | |