| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.34M | 3.60M | 6.48M | 10.75M | 10.07M | |
| Cash Equivalents | | | N/A | N/A | 6.59M | 10.75M | 10.07M | |
| Marketable Securities | | | 0.00 | 98.00K | 110.00K | N/A | N/A | |
| Receivables | | | 121.00K | 1.23M | 334.00K | 43.00K | 171.00K | |
| Inventories | | | 0.00 | 43.00K | 94.00K | 269.00K | 203.00K | |
| Other Current Assets | | | N/A | N/A | N/A | 368.00K | N/A | |
| Total Current Assets | | | 3.46M | 4.98M | 7.02M | 11.06M | 10.45M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 0.00 | 0.00 | 18.00K | 7.00K | 3.00K | |
| Investments And Advances | | | 0.00 | 0.00 | 1.95M | 2.33M | 7.49M | |
| Goodwill | | | 0.00 | 4.24M | 3.99M | 3.68M | 4.04M | |
| Intangibles | | | 0.00 | 189.00K | 1.78M | 1.59M | 1.68M | |
| Other Non-Current Assets | | | 10.00K | N/A | 0.00 | 368.00K | 601.00K | |
| Total Non-Current Assets | | | 10.00K | 4.43M | 7.75M | 7.98M | 13.81M | |
| |
| TOTAL ASSETS | | | 3.47M | 9.40M | 14.77M | 19.04M | 24.26M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 68.00K | 215.00K | 189.00K | 91.00K | N/A | |
| Accounts Payable | | | 301.00K | 1.17M | 373.00K | 358.00K | 349.00K | |
| Other Current Liabilities | | | 159.00K | 168.00K | 779.00K | 37.00K | N/A | |
| Total Current Liabilities | | | 528.00K | 1.56M | 1.34M | 449.00K | 349.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 439.00K | 214.00K | 0.00 | 37.00K | 78.00K | |
| Total Non-Current Liabilities | | | 439.00K | 214.00K | 0.00 | 37.00K | 1.57M | |
| |
| TOTAL LIABILITIES | | | 967.00K | 1.77M | 1.34M | 486.00K | 1.92M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -13.10M | -8.40M | -920.00K | 5.09M | 7.10M | |
| Minority Interest | | | N/A | N/A | 0.00 | 0.00 | 1.49M | |
| Common Shares | | | 11.06M | 11.06M | 11.06M | 11.06M | 11.06M | |
| Treasury Stock | | | -547.00K | -547.00K | -547.00K | -547.00K | -547.00K | |
| Other Shareholders' Equity | | | 5.09M | 5.53M | 3.84M | 2.95M | 4.73M | |
| Shares Outstanding | | | 88.46M | 81.56M | 81.56M | 81.56M | 81.56M | |
| Tangible Book Value per Share | | | 0.03 | 0.04 | 0.09 | 0.16 | 0.20 | |
| Total Shareholders' Equity | | | 2.50M | 7.63M | 13.43M | 18.55M | 22.34M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.47M | 9.40M | 14.77M | 19.04M | 24.26M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 6.55 | 3.20 | 5.24 | 24.63 | 29.94 | |
| Return On Assets (ROA) | | | -135.58% | -59.67% | -37.07% | -12.27% | -6.47% | |
| Return On Equity (ROE) | | | -188.00% | -73.50% | -40.77% | -12.59% | -7.02% | |