| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.71M | 2.16M | 14.49M | 1.30M | 2.60M | |
| Receivables | | | 349.00K | 2.00K | 2.99M | N/A | N/A | |
| Other Current Assets | | | 5.63M | 41.15M | 29.02M | 500.00K | 1.00M | |
| Total Current Assets | | | 10.69M | 43.31M | 46.50M | 1.80M | 3.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 570.00K | 850.00K | 2.12M | N/A | N/A | |
| Investments And Advances | | | N/A | N/A | 154.00K | 285.60M | 281.50M | |
| Goodwill | | | N/A | 635.00K | 635.00K | N/A | N/A | |
| Intangibles | | | N/A | 1.20M | 1.39M | N/A | N/A | |
| Other Non-Current Assets | | | 63.00K | 300.00K | 20.91M | N/A | N/A | |
| Total Non-Current Assets | | | 2.36M | 2.98M | 25.21M | 285.60M | 281.50M | |
| |
| TOTAL ASSETS | | | 13.05M | 46.30M | 71.71M | 287.40M | 285.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.47M | 4.05M | 1.00M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 28.86M | 19.34M | N/A | N/A | |
| Accrued Expenses | | | 41.00K | 39.00K | 326.00K | 100.00K | 200.00K | |
| Accounts Payable | | | 3.30M | 5.71M | 9.86M | N/A | N/A | |
| Other Current Liabilities | | | 15.19M | 23.55M | 17.11M | 500.00K | N/A | |
| Total Current Liabilities | | | 20.00M | 62.20M | 47.64M | 600.00K | 200.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 8.05M | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | 305.00K | 305.00K | 300.00K | N/A | |
| Other Non-Current Liabilities | | | 107.00K | 128.00K | 965.00K | N/A | 9.70M | |
| Total Non-Current Liabilities | | | 107.00K | 433.00K | 9.32M | 300.00K | 9.60M | |
| |
| TOTAL LIABILITIES | | | 20.11M | 62.63M | 56.96M | 900.00K | 9.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -100.25M | -104.31M | -63.66M | 2.00M | -6.20M | |
| Additional Paid In Capital | | | 93.18M | 87.97M | 78.41M | N/A | N/A | |
| Common Shares | | | 5.00K | 5.00K | 3.00K | 284.40M | 281.50M | |
| Other Shareholders' Equity | | | N/A | 0.00 | 0.00 | N/A | N/A | |
| Shares Outstanding | | | 4.62M | 1.84M | 1.12M | 1.12M | 1.12M | |
| Tangible Book Value per Share | | | -1.53 | -9.85 | 11.34 | 8.30 | 7.98 | |
| Total Shareholders' Equity | | | -7.06M | -16.33M | 14.75M | 286.50M | 275.30M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 13.05M | 46.30M | 71.71M | 287.40M | 285.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 0.61 | N/A | N/A | |
| Current Ratio | | | 0.53 | 0.70 | 0.98 | 3.00 | 18.00 | |
| Return On Assets (ROA) | | | -17.47% | -87.79% | -73.66% | 0.54% | -0.13% | |
| Return On Equity (ROE) | | | N/A | N/A | -358.09% | 0.54% | -0.14% | |