| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 933.30K | 10.65M | 10.45M | 4.05M | 11.13M | |
| Marketable Securities | | | N/A | N/A | 0.00 | 1.94M | N/A | |
| Receivables | | | 2.97M | 2.10M | 1.60M | 920.00K | 0.00 | |
| Inventories | | | 1.90M | 1.70M | 2.28M | 1.66M | N/A | |
| Other Current Assets | | | 439.30K | 431.40K | 581.10K | 150.00K | 220.00K | |
| Total Current Assets | | | 6.24M | 14.89M | 14.90M | 8.72M | 11.35M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.09M | 3.26M | 231.00K | 140.00K | 0.00 | |
| Intangibles | | | 961.60K | 1.02M | 988.00K | 1.05M | 1.03M | |
| Other Non-Current Assets | | | 76.20K | 20.90K | N/A | N/A | 30.00K | |
| Total Non-Current Assets | | | 5.12M | 4.30M | 1.22M | 1.20M | 1.06M | |
| |
| TOTAL ASSETS | | | 11.36M | 19.18M | 16.12M | 9.92M | 12.41M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 600.00K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 178.50K | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 1.68M | 2.01M | 635.00K | N/A | N/A | |
| Accounts Payable | | | 1.24M | 906.40K | 572.30K | 1.45M | 60.00K | |
| Other Current Liabilities | | | 632.10K | 215.00K | 166.80K | 210.00K | 20.00K | |
| Total Current Liabilities | | | 4.33M | 3.13M | 1.37M | 1.66M | 90.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 37.70K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 493.90K | 581.40K | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 531.60K | 581.40K | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 4.87M | 3.71M | 1.37M | 1.66M | 90.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -41.02M | -28.39M | -15.95M | -7.85M | -3.16M | |
| Additional Paid In Capital | | | 47.49M | 43.85M | 30.68M | 16.11M | 15.47M | |
| Common Shares | | | 15.40K | 14.40K | 13.30K | 10.00K | 10.00K | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | 2.50K | 2.50K | 2.50K | -20.00K | N/A | |
| Shares Outstanding | | | 154.26M | 144.30M | 132.67M | 126.70M | 125.32M | |
| Tangible Book Value per Share | | | 0.04 | 0.10 | 0.10 | 0.06 | 0.09 | |
| Total Shareholders' Equity | | | 6.50M | 15.47M | 14.75M | 8.25M | 12.33M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.36M | 19.18M | 16.12M | 9.92M | 12.41M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.10 | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 1.44 | 4.76 | 10.85 | 5.25 | 126.11 | |
| Return On Assets (ROA) | | | -153.17% | -64.82% | -50.27% | -47.28% | -25.46% | |
| Return On Equity (ROE) | | | -267.86% | -80.35% | -54.95% | -56.85% | -25.63% | |
| 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 | |