| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 397.50K | 506.10K | 1.16M | 560.00K | 3.75M | |
| Receivables | | | 2.36M | 1.34M | 2.33M | 1.75M | 370.00K | |
| Inventories | | | N/A | N/A | 0.00 | 90.00K | N/A | |
| Other Current Assets | | | 322.90K | 203.00K | 387.80K | 160.00K | 300.00K | |
| Total Current Assets | | | 3.08M | 2.05M | 3.88M | 2.55M | 4.42M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 467.30K | 224.30K | 10.50K | 0.00 | 30.00K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | 0.00 | |
| Goodwill | | | 3.56M | N/A | 0.00 | 27.76M | 2.23M | |
| Intangibles | | | 5.31M | 2.59M | 3.18M | 19.20M | 1.11M | |
| Other Non-Current Assets | | | 4.40K | 4.40K | 344.40K | 50.00K | 50.00K | |
| Total Non-Current Assets | | | 9.35M | 2.82M | 3.54M | 47.01M | 3.43M | |
| |
| TOTAL ASSETS | | | 12.42M | 4.87M | 7.41M | 49.56M | 7.85M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 749.80K | 4.76M | N/A | 0.00 | 20.00K | |
| Accounts Payable | | | 7.93M | 2.71M | 3.10M | 3.27M | 1.62M | |
| Other Current Liabilities | | | 618.20K | 475.10K | 437.20K | 4.69M | 60.00K | |
| Total Current Liabilities | | | 9.30M | 7.95M | 3.54M | 7.95M | 1.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.06M | 526.00K | 5.78M | 3.99M | 0.00 | |
| Deferred Taxes/Income | | | 710.50K | 40.60K | 158.00K | 5.27M | N/A | |
| Other Non-Current Liabilities | | | 1.05M | 350.00K | N/A | 0.00 | N/A | |
| Total Non-Current Liabilities | | | 4.82M | 916.70K | 5.94M | 9.26M | 0.00 | |
| |
| TOTAL LIABILITIES | | | 14.12M | 8.86M | 9.48M | 17.21M | 1.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -69.80M | -64.85M | -62.59M | -18.27M | -10.60M | |
| Common Shares | | | 66.87M | 59.70M | 59.30M | 49.07M | 16.92M | |
| Other Shareholders' Equity | | | 1.23M | 1.16M | 1.22M | 1.55M | -160.00K | |
| Shares Outstanding | | | 955.69M | 631.11M | 604.05M | 443.51M | 164.67M | |
| Tangible Book Value per Share | | | -0.01 | -0.01 | -0.01 | -0.03 | 0.02 | |
| Total Shareholders' Equity | | | -1.70M | -4.00M | -2.07M | 32.35M | 6.15M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.42M | 4.87M | 7.41M | 49.56M | 7.85M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.80 | -0.13 | -2.80 | 0.12 | N/A | |
| Current Ratio | | | 0.33 | 0.26 | 1.10 | 0.32 | 2.60 | |
| Return On Assets (ROA) | | | -46.46% | -48.61% | -661.21% | -21.61% | -124.08% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -33.11% | -158.37% | |