| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.46M | 671.40K | 1.41M | 114.00K | 458.00K | |
| Receivables | | | 308.40K | 169.90K | 1.81M | 2.85M | 7.99M | |
| Inventories | | | 47.80K | N/A | 136.00K | 338.00K | 464.00K | |
| Other Current Assets | | | 996.20K | 527.40K | 7.10M | 4.24M | 4.12M | |
| Total Current Assets | | | 3.81M | 1.37M | 10.46M | 7.54M | 13.03M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 583.60K | 49.60K | 7.99M | 9.15M | 9.99M | |
| Investments And Advances | | | N/A | N/A | 2.34M | 2.50M | 2.76M | |
| Goodwill | | | 7.98M | N/A | N/A | 0.00 | 1.08M | |
| Intangibles | | | 7.69M | 7.65M | 4.45M | 4.87M | 4.11M | |
| Other Non-Current Assets | | | 21.33M | 25.18M | N/A | N/A | 0.00 | |
| Total Non-Current Assets | | | 37.59M | 32.89M | 14.78M | 16.52M | 17.93M | |
| |
| TOTAL ASSETS | | | 41.41M | 34.26M | 25.25M | 24.06M | 30.96M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 989.10K | 0.00 | 5.39M | 5.24M | 5.59M | |
| Current Portion Of LT Debt. | | | 155.00K | 109.60K | 1.27M | 1.11M | 0.00 | |
| Accrued Expenses | | | 2.15M | 2.34M | 3.33M | 2.99M | 3.26M | |
| Accounts Payable | | | 71.60K | 37.90K | 2.98M | 2.63M | 2.13M | |
| Other Current Liabilities | | | 3.14M | 1.46M | 4.34M | 5.70M | 5.77M | |
| Total Current Liabilities | | | 6.50M | 3.95M | 17.31M | 17.66M | 16.76M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 176.00K | 0.00 | 2.98M | 1.16M | 0.00 | |
| Other Non-Current Liabilities | | | 516.50K | 383.60K | 104.00K | 159.00K | 121.00K | |
| Total Non-Current Liabilities | | | 4.54M | 383.60K | 3.58M | 2.15M | 653.00K | |
| |
| TOTAL LIABILITIES | | | 11.04M | 4.33M | 20.89M | 19.82M | 17.41M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -72.12M | -70.74M | -62.39M | -46.75M | -32.12M | |
| Additional Paid In Capital | | | 102.96M | 98.81M | 68.88M | 53.33M | 46.78M | |
| Minority Interest | | | 3.85M | 0.00 | 496.00K | 836.00K | 532.00K | |
| Common Shares | | | 10.00K | 1.94M | 121.00K | 43.00K | 29.00K | |
| Other Shareholders' Equity | | | -484.10K | -85.10K | -2.25M | -2.39M | -1.14M | |
| Shares Outstanding | | | 2.46M | 1.39M | 24.10K | 8.70K | 5.80K | |
| Tangible Book Value per Share | | | 5.96 | 16.06 | -3.94 | -72.70 | 1.44K | |
| Total Shareholders' Equity | | | 30.37M | 29.92M | 4.36M | 4.24M | 13.55M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 41.41M | 34.26M | 25.25M | 24.06M | 30.96M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.04 | N/A | 1.92 | 1.51 | N/A | |
| Current Ratio | | | 0.59 | 0.35 | 0.60 | 0.43 | 0.78 | |
| Return On Assets (ROA) | | | -21.87% | -24.38% | -61.96% | -60.81% | -68.17% | |
| Return On Equity (ROE) | | | -29.82% | -27.91% | -359.17% | -345.10% | -155.73% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |