| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 836.60K | 646.50K | 4.55M | 25.75M | 1.93M | |
| Receivables | | | 42.80K | 96.30K | 149.70K | 40.00K | 150.00K | |
| Inventories | | | 151.60K | 64.10K | 364.10K | N/A | N/A | |
| Other Current Assets | | | 271.10K | 143.40K | 770.20K | 470.00K | 990.00K | |
| Total Current Assets | | | 1.30M | 950.30K | 5.84M | 26.26M | 3.07M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 46.50K | 182.30K | 209.20K | 10.00K | 10.00K | |
| Goodwill | | | 18.18M | 27.05M | 55.68M | N/A | N/A | |
| Intangibles | | | N/A | 0.00 | 25.41M | N/A | N/A | |
| Other Non-Current Assets | | | 150.00K | 0.00 | 383.50K | 40.00K | 0.00 | |
| Total Non-Current Assets | | | 18.38M | 27.23M | 81.68M | 50.00K | 10.00K | |
| |
| TOTAL ASSETS | | | 19.68M | 28.18M | 87.52M | 26.31M | 3.08M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 160.30K | 9.33M | 9.62M | 0.00 | 0.00 | |
| Accrued Expenses | | | 482.40K | 1.01M | 2.27M | 2.41M | 1.06M | |
| Accounts Payable | | | 1.80M | 3.79M | 5.30M | 1.50M | 580.00K | |
| Other Current Liabilities | | | 13.86M | 4.17M | 2.60K | 10.00K | N/A | |
| Total Current Liabilities | | | 16.30M | 18.29M | 17.19M | 3.92M | 1.64M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 118.90K | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | 0.00 | 3.07M | N/A | N/A | |
| Other Non-Current Liabilities | | | 0.00 | 280.90K | 1.49M | N/A | 0.00 | |
| Total Non-Current Liabilities | | | 0.00 | 280.90K | 11.69M | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 16.30M | 18.57M | 28.88M | 3.92M | 1.64M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -136.88M | -115.68M | -56.79M | -19.38M | -5.96M | |
| Additional Paid In Capital | | | 141.43M | 127.83M | 49.43M | 42.33M | 7.40M | |
| Minority Interest | | | N/A | 0.00 | 7.01M | N/A | N/A | |
| Common Shares | | | 1.70K | 1.07M | 64.24M | 0.00 | 0.00 | |
| Treasury Stock | | | -625.80K | -625.80K | -625.80K | -570.00K | N/A | |
| Other Shareholders' Equity | | | -547.10K | -2.97M | 2.38M | N/A | N/A | |
| Shares Outstanding | | | 1.56M | 138.20K | 6.60K | 4.50K | 3.30K | |
| Tangible Book Value per Share | | | -9.49 | -133.88 | -13.21K | 1.47 | 0.13 | |
| Total Shareholders' Equity | | | 3.38M | 9.61M | 58.63M | 22.39M | 1.45M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 19.68M | 28.18M | 87.52M | 26.31M | 3.08M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 0.17 | N/A | N/A | |
| Current Ratio | | | 0.08 | 0.05 | 0.34 | 6.70 | 1.87 | |
| Return On Assets (ROA) | | | -258.38% | -208.99% | -42.75% | -51.39% | -131.17% | |
| Return On Equity (ROE) | | | -1506.13% | -612.84% | -63.80% | -60.38% | -278.62% | |