| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 1.67M | 5.03M | 10.50M | 23.40M | 2.80M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Receivables | | | 80.00K | 103.00K | 800.00K | 400.00K | 700.00K | |
| Other Current Assets | | | 475.00K | 2.56M | 2.30M | 1.10M | 1.50M | |
| Total Current Assets | | | 2.23M | 7.70M | 13.70M | 24.80M | 4.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 0.00 | 35.00K | N/A | N/A | N/A | |
| Investments And Advances | | | N/A | N/A | 2.90M | 9.10M | 9.10M | |
| Goodwill | | | N/A | N/A | 0.00 | 43.30M | 43.30M | |
| Intangibles | | | N/A | N/A | 81.70M | 117.40M | 117.40M | |
| Other Non-Current Assets | | | 0.00 | 49.00K | 900.00K | 0.00 | 100.00K | |
| Total Non-Current Assets | | | 0.00 | 84.00K | 85.40M | 169.90M | 170.00M | |
| |
| TOTAL ASSETS | | | 2.23M | 7.78M | 99.10M | 194.70M | 174.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 40.00K | N/A | 0.00 | 200.00K | |
| Accrued Expenses | | | 660.00K | N/A | 1.60M | 400.00K | 0.00 | |
| Accounts Payable | | | 427.00K | 2.84M | 300.00K | 200.00K | 100.00K | |
| Other Current Liabilities | | | 13.00K | 3.00K | 0.00 | 200.00K | 2.90M | |
| Total Current Liabilities | | | 1.10M | 2.88M | 1.90M | 800.00K | 3.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 7.00K | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | 10.60M | 28.40M | 24.10M | |
| Other Non-Current Liabilities | | | 1.95M | 1.56M | 11.30M | N/A | N/A | |
| Total Non-Current Liabilities | | | 1.25M | 878.00K | 21.20M | 72.70M | 70.20M | |
| |
| TOTAL LIABILITIES | | | 2.35M | 3.76M | 23.10M | 73.50M | 73.40M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -221.92M | -215.48M | -138.40M | -38.10M | -30.20M | |
| Minority Interest | | | -704.00K | -693.00K | -700.00K | 44.20M | 46.20M | |
| Common Shares | | | 221.80M | 219.50M | 218.80M | 158.30M | 130.60M | |
| Other Shareholders' Equity | | | N/A | N/A | -4.30M | 1.00M | 1.00M | |
| Shares Outstanding | | | 1.65M | 989.20K | 17.60M | 13.30M | 12.10M | |
| Tangible Book Value per Share | | | -0.07 | 4.07 | -0.32 | -2.97 | -4.90 | |
| Total Shareholders' Equity | | | -123.00K | 4.02M | 76.00M | 121.20M | 101.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.23M | 7.78M | 99.10M | 194.70M | 174.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.00 | N/A | N/A | N/A | |
| Current Ratio | | | 2.02 | 2.67 | 7.21 | 31.00 | 1.53 | |
| Return On Assets (ROA) | | | -304.13% | -968.49% | -105.56% | -8.66% | -9.05% | |
| Return On Equity (ROE) | | | N/A | -1873.17% | -137.64% | -13.92% | -15.61% | |