| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 71.50K | 614.00K | 29.10K | 439.70K | 795.00K | |
| Marketable Securities | | | N/A | 0.00 | 23.00K | 23.00K | 23.00K | |
| Receivables | | | 45.80K | 72.40K | 48.60K | 146.50K | 191.60K | |
| Other Current Assets | | | 124.80K | 17.40K | 34.80K | 43.80K | 122.10K | |
| Total Current Assets | | | 242.10K | 703.80K | 135.40K | 653.00K | 1.13M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 9.04M | 6.02M | 5.87M | 5.73M | 4.72M | |
| Intangibles | | | 327.40K | 350.00K | 350.00K | N/A | N/A | |
| Other Non-Current Assets | | | 0.00 | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 9.37M | 6.37M | 6.22M | 5.73M | 4.72M | |
| |
| TOTAL ASSETS | | | 9.61M | 7.08M | 6.35M | 6.38M | 5.85M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 131.60K | 202.10K | 87.20K | 61.10K | N/A | |
| Accrued Expenses | | | 102.40K | 80.60K | 54.70K | 43.40K | 78.30K | |
| Accounts Payable | | | 1.63M | 379.20K | 317.00K | 280.70K | 560.50K | |
| Other Current Liabilities | | | 0.00 | 630.50K | 285.70K | 157.00K | 647.10K | |
| Total Current Liabilities | | | 1.86M | 1.29M | 744.70K | 542.20K | 1.29M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 386.20K | 0.00 | 81.00K | 5.40K | 0.00 | |
| Other Non-Current Liabilities | | | 0.00 | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 386.20K | 0.00 | 81.00K | 5.40K | 0.00 | |
| |
| TOTAL LIABILITIES | | | 2.25M | 1.29M | 825.70K | 547.60K | 1.29M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -46.34M | -43.69M | -42.77M | -40.39M | -39.43M | |
| Additional Paid In Capital | | | 13.37M | 12.97M | 12.95M | 12.38M | N/A | |
| Common Shares | | | 40.26M | 36.50M | 35.34M | 33.85M | 31.57M | |
| Other Shareholders' Equity | | | 67.50K | N/A | N/A | N/A | 12.42M | |
| Shares Outstanding | | | 12.67M | 4.41M | 3.19M | 29.93M | 26.86M | |
| Tangible Book Value per Share | | | 0.56 | 1.23 | 1.62 | 0.20 | 0.17 | |
| Total Shareholders' Equity | | | 7.36M | 5.78M | 5.53M | 5.84M | 4.57M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.61M | 7.08M | 6.35M | 6.38M | 5.85M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.05 | N/A | 0.01 | 0.00 | N/A | |
| Current Ratio | | | 0.13 | 0.54 | 0.18 | 1.20 | 0.88 | |
| Return On Assets (ROA) | | | -3.61% | -12.97% | -34.39% | -10.53% | -25.45% | |
| Return On Equity (ROE) | | | -4.71% | -15.87% | -39.53% | -11.52% | -32.61% | |