| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 739.00K | 48.00K | 357.00K | 7.00K | |
| Receivables | | | 233.00K | 515.00K | 450.00K | 1.21M | |
| Other Current Assets | | | 2.36M | 1.22M | 103.00K | 92.00K | |
| Total Current Assets | | | 3.33M | 1.79M | 910.00K | 1.31M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 687.00K | 749.00K | 835.00K | 930.00K | |
| Intangibles | | | 4.15M | 3.89M | 3.02M | 1.98M | |
| Other Non-Current Assets | | | 2.89M | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 7.73M | 4.64M | 3.86M | 2.90M | |
| |
| TOTAL ASSETS | | | 11.06M | 6.42M | 4.77M | 4.22M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.67M | 5.62M | 1.69M | 0.00 | |
| Accrued Expenses | | | 1.06M | 1.12M | 537.00K | 375.00K | |
| Accounts Payable | | | 425.00K | 634.00K | 644.00K | 413.00K | |
| Other Current Liabilities | | | 97.00K | 147.00K | 275.00K | 54.00K | |
| Total Current Liabilities | | | 5.25M | 7.52M | 3.15M | 842.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 463.00K | 502.00K | 573.00K | 637.00K | |
| Total Non-Current Liabilities | | | 463.00K | 502.00K | 573.00K | 637.00K | |
| |
| TOTAL LIABILITIES | | | 5.72M | 8.02M | 3.72M | 1.48M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -9.54M | -1.92M | 1.05M | 2.73M | |
| Additional Paid In Capital | | | 14.88M | 317.00K | N/A | N/A | |
| Common Shares | | | 6.00K | 5.00K | 5.00K | 5.00K | |
| Shares Outstanding | | | 35.12M | 28.19M | 28.19M | 28.19M | |
| Tangible Book Value per Share | | | 0.03 | -0.19 | -0.07 | 0.03 | |
| Total Shareholders' Equity | | | 5.34M | -1.60M | 1.05M | 2.74M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.06M | 6.42M | 4.77M | 4.22M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.63 | 0.24 | 0.29 | 1.56 | |
| Return On Assets (ROA) | | | -88.26% | -46.20% | -35.39% | -181.67% | |
| Return On Equity (ROE) | | | -182.71% | N/A | -160.61% | -279.77% | |