| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 257.02K | 1.01M | 950.00K | 2.58M | 100.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | 240.32K | 382.14K | N/A | 0.00 | 0.00 | |
| Receivables | | | 41.04K | 418.85K | 3.19M | 5.70M | 980.00K | |
| Other Current Assets | | | 271.13K | 239.04K | 250.00K | 550.00K | 170.00K | |
| Total Current Assets | | | 809.51K | 2.05M | 4.39M | 8.83M | 1.25M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 21.21K | 36.31K | 60.00K | 0.00 | 140.00K | |
| Goodwill | | | 7.10M | 7.10M | 7.10M | 7.72M | 3.52M | |
| Intangibles | | | 1.84M | 1.30M | 2.58M | 9.74M | 800.00K | |
| Total Non-Current Assets | | | 8.96M | 8.44M | 9.74M | 17.46M | 4.46M | |
| |
| TOTAL ASSETS | | | 9.77M | 10.49M | 14.13M | 26.29M | 5.71M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 1.91M | |
| Current Portion Of LT Debt. | | | 3.68M | 5.63M | 3.70M | 1.71M | 30.00K | |
| Accrued Expenses | | | 1.32M | 1.21M | 1.41M | 2.94M | 1.46M | |
| Accounts Payable | | | 1.30M | 1.70M | 1.57M | 1.29M | 1.40M | |
| Other Current Liabilities | | | 854.82K | 1.02M | 1.12M | 1.63M | 11.90M | |
| Total Current Liabilities | | | 7.16M | 9.56M | 7.79M | 7.56M | 16.69M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 1.26M | 2.64M | 70.00K | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | 0.00 | 70.00K | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 1.26M | 2.64M | 140.00K | |
| |
| TOTAL LIABILITIES | | | 7.16M | 9.56M | 9.05M | 10.20M | 16.83M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -78.21M | -76.42M | -69.26M | -50.86M | -34.53M | |
| Additional Paid In Capital | | | 80.83M | 77.35M | 74.33M | 66.95M | 23.40M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 330.00 | 150.00 | 0.00 | 0.00 | 0.00 | |
| Shares Outstanding | | | 3.27M | 1.43M | 1.05M | 970.00K | 150.00K | |
| Tangible Book Value per Share | | | -1.93 | -5.21 | -4.38 | -1.41 | -102.93 | |
| Total Shareholders' Equity | | | 2.61M | 930.01K | 5.08M | 16.09M | -11.12M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.77M | 10.49M | 14.13M | 26.29M | 5.71M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 0.25 | 0.16 | -0.18 | |
| Current Ratio | | | 0.11 | 0.21 | 0.56 | 1.17 | 0.07 | |
| Return On Assets (ROA) | | | -42.53% | -68.31% | -130.22% | -62.11% | -298.42% | |
| Return On Equity (ROE) | | | -159.01% | -770.26% | -362.20% | -101.49% | N/A | |