| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.09M | 6.26M | 1.64M | 3.52M | 24.03M | |
| Receivables | | | 2.13M | 430.00K | 202.00K | 460.00K | 1.20M | |
| Other Current Assets | | | 565.00K | 783.00K | 616.00K | 1.45M | 2.10M | |
| Total Current Assets | | | 5.79M | 7.47M | 2.46M | 5.42M | 27.32M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 9.03M | 4.38M | 4.70M | 4.78M | 2.83M | |
| Goodwill | | | 8.45M | 2.84M | 2.84M | 2.84M | 2.84M | |
| Intangibles | | | 2.17M | 370.00K | 420.00K | 300.00K | 340.00K | |
| Other Non-Current Assets | | | 211.00K | 216.00K | 307.00K | 370.00K | 360.00K | |
| Total Non-Current Assets | | | 19.86M | 7.81M | 8.27M | 8.30M | 6.37M | |
| |
| TOTAL ASSETS | | | 25.64M | 15.28M | 10.73M | 13.72M | 33.69M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 394.00K | N/A | N/A | 0.00 | 1.33M | |
| Accrued Expenses | | | 3.42M | 2.71M | 2.81M | 2.33M | 2.85M | |
| Accounts Payable | | | 2.10M | 1.10M | 2.15M | 1.41M | 920.00K | |
| Other Current Liabilities | | | 1.52M | 1.17M | 2.34M | 3.07M | 2.40M | |
| Total Current Liabilities | | | 7.44M | 4.98M | 7.29M | 6.81M | 7.51M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.50M | 0.00 | 0.00 | 0.00 | 300.00K | |
| Other Non-Current Liabilities | | | 7.17M | 2.35M | 3.03M | 2.11M | 340.00K | |
| Total Non-Current Liabilities | | | 15.68M | 2.35M | 3.03M | 2.11M | 640.00K | |
| |
| TOTAL LIABILITIES | | | 23.11M | 7.33M | 10.32M | 8.92M | 8.15M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -118.46M | -104.19M | -93.05M | -79.47M | -55.62M | |
| Additional Paid In Capital | | | 121.00M | 112.14M | 93.46M | 84.27M | 81.16M | |
| Common Shares | | | 1.00K | 600.00 | 200.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | N/A | -600.00 | -200.00 | N/A | N/A | |
| Shares Outstanding | | | 8.27M | 5.89M | 1.83M | 920.00K | 920.00K | |
| Tangible Book Value per Share | | | -0.98 | 0.81 | -1.56 | 1.80 | 24.30 | |
| Total Shareholders' Equity | | | 2.53M | 7.95M | 411.00K | 4.80M | 25.54M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 25.64M | 15.28M | 10.73M | 13.72M | 33.69M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 3.36 | N/A | N/A | N/A | 0.01 | |
| Current Ratio | | | 0.78 | 1.50 | 0.34 | 0.80 | 3.64 | |
| Return On Assets (ROA) | | | -66.70% | -72.86% | -126.59% | -173.83% | -60.23% | |
| Return On Equity (ROE) | | | -675.51% | -140.01% | -3304.87% | -496.88% | -79.44% | |