| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.51M | 4.89M | 2.58M | |
| Marketable Securities | | | 5.40M | 4.87M | 0.00 | |
| Receivables | | | 372.40K | 445.60K | 650.90K | |
| Other Current Assets | | | 6.51M | 3.75M | 359.70K | |
| Total Current Assets | | | 16.79M | 13.95M | 3.59M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.92M | 939.10K | 1.39M | |
| Investments And Advances | | | 721.40K | 465.80K | 226.00K | |
| Goodwill | | | 287.30K | 287.30K | 0.00 | |
| Intangibles | | | 391.70K | 383.30K | 245.50K | |
| Other Non-Current Assets | | | 209.30K | 4.00K | 2.00K | |
| Total Non-Current Assets | | | 6.53M | 2.08M | 1.86M | |
| |
| TOTAL ASSETS | | | 23.32M | 16.03M | 5.45M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.51M | 1.45M | 1.02M | |
| Accounts Payable | | | 1.69M | 1.80M | 1.18M | |
| Other Current Liabilities | | | 17.96M | 15.14M | 9.57M | |
| Total Current Liabilities | | | 21.16M | 18.39M | 11.77M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.16M | 2.10M | 1.39M | |
| Other Non-Current Liabilities | | | 299.10K | 1.91M | 1.58M | |
| Total Non-Current Liabilities | | | 6.46M | 4.02M | 2.97M | |
| |
| TOTAL LIABILITIES | | | 27.62M | 22.42M | 14.74M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -60.61M | -50.59M | -42.71M | |
| Additional Paid In Capital | | | 53.68M | 42.89M | 32.06M | |
| Minority Interest | | | 3.50K | 6.00K | 0.00 | |
| Common Shares | | | 80.90K | 78.10K | 78.10K | |
| Other Shareholders' Equity | | | 2.56M | 1.23M | 1.29M | |
| Shares Outstanding | | | 37.87M | 88.38M | 88.38M | |
| Tangible Book Value per Share | | | -0.13 | -0.08 | -0.11 | |
| Total Shareholders' Equity | | | -4.30M | -6.39M | -9.29M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 23.32M | 16.03M | 5.45M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.43 | -0.33 | -0.15 | |
| Current Ratio | | | 0.79 | 0.76 | 0.31 | |
| Return On Assets (ROA) | | | -44.04% | -42.10% | -166.07% | |