| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 800.70K | 587.10K | 2.25M | |
| Receivables | | | 7.70M | 1.89M | 1.49M | |
| Other Current Assets | | | 2.30M | 110.30K | 8.40K | |
| Total Current Assets | | | 10.80M | 2.59M | 3.74M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 593.40K | 127.20K | 69.20K | |
| Intangibles | | | 6.17M | 4.62M | 4.11M | |
| Total Non-Current Assets | | | 6.76M | 4.75M | 4.17M | |
| |
| TOTAL ASSETS | | | 17.56M | 7.34M | 7.92M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 558.20K | 330.00K | 494.00K | |
| Current Portion Of LT Debt. | | | 50.06M | 15.90M | 1.94M | |
| Accrued Expenses | | | 3.16M | 1.72M | 321.30K | |
| Accounts Payable | | | 3.37M | 1.01M | 310.80K | |
| Other Current Liabilities | | | 6.62M | 1.56M | 218.00K | |
| Total Current Liabilities | | | 63.77M | 20.53M | 3.29M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 22.56M | 9.38M | 19.08M | |
| Total Non-Current Liabilities | | | 22.56M | 9.38M | 19.08M | |
| |
| TOTAL LIABILITIES | | | 86.33M | 29.91M | 22.36M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -148.42M | -97.70M | -65.32M | |
| Additional Paid In Capital | | | 74.37M | 73.11M | 49.72M | |
| Common Shares | | | 65.30K | 56.80K | 45.80K | |
| Other Shareholders' Equity | | | 5.21M | 1.97M | 1.10M | |
| Shares Outstanding | | | 44.23M | 44.23M | 44.23M | |
| Tangible Book Value per Share | | | -1.69 | -0.61 | -0.42 | |
| Total Shareholders' Equity | | | -68.77M | -22.57M | -14.45M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 17.56M | 7.34M | 7.92M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.34 | -0.43 | -1.35 | |
| Current Ratio | | | 0.17 | 0.13 | 1.14 | |
| Return On Assets (ROA) | | | -288.81% | -441.38% | -209.15% | |