ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.21M | 948.70K | 2.09M | 460.50K | 3.00M | |
Marketable Securities | | | N/A | 0.00 | 4.00M | N/A | N/A | |
Receivables | | | 1.72M | 1.89M | 1.67M | 1.19M | 693.40K | |
Inventories | | | 0.00 | 297.20K | 312.50K | 323.60K | 270.30K | |
Other Current Assets | | | 110.50K | 449.60K | 196.30K | 229.50K | 283.40K | |
Total Current Assets | | | 3.03M | 3.58M | 8.27M | 2.21M | 4.25M | |
|
Non-Current Assets | |
---|
PPE Net | | | 10.44M | 10.64M | 9.16M | 3.82M | 1.48M | |
Goodwill | | | N/A | 0.00 | 652.90K | 652.90K | 652.90K | |
Intangibles | | | 971.80K | 1.13M | 786.30K | 3.27M | 3.94M | |
Total Non-Current Assets | | | 11.41M | 11.77M | 10.60M | 7.74M | 6.07M | |
|
TOTAL ASSETS | | | 14.45M | 15.35M | 18.87M | 9.95M | 10.32M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 336.60K | 1.23M | 126.90K | 662.50K | 50.70K | |
Accrued Expenses | | | 350.80K | 601.40K | 162.10K | 237.80K | 75.10K | |
Accounts Payable | | | 1.97M | 3.00M | 1.44M | 807.60K | 333.50K | |
Other Current Liabilities | | | 1.42M | 951.10K | 1.50M | 2.71M | 3.44M | |
Total Current Liabilities | | | 4.07M | 5.78M | 3.23M | 4.42M | 3.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.50M | 3.81M | 3.68M | 224.40K | 257.90K | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 5.31M | 5.29M | 5.03M | 610.10K | 622.40K | |
Total Non-Current Liabilities | | | 9.81M | 9.10M | 8.71M | 834.50K | 880.30K | |
|
TOTAL LIABILITIES | | | 13.88M | 14.88M | 11.93M | 5.25M | 4.78M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -27.62M | -24.20M | -17.13M | -10.61M | -6.21M | |
Additional Paid In Capital | | | 53.70K | 53.70K | 53.70K | 53.70K | 53.70K | |
Common Shares | | | 28.13M | 24.62M | 24.01M | 15.26M | 11.70M | |
Shares Outstanding | | | 118.96M | 101.40M | 100.11M | 83.00M | 71.51M | |
Tangible Book Value per Share | | | -0.00 | -0.01 | 0.05 | 0.01 | 0.01 | |
Total Shareholders' Equity | | | 571.10K | 471.70K | 6.93M | 4.70M | 5.54M | |
|
TOTAL LIABILITIES AND EQUITY | | | 14.45M | 15.35M | 18.87M | 9.95M | 10.32M | |
|
Statistics | |
---|
Debt/Equity | | | 7.87 | 8.08 | 0.53 | 0.05 | 0.05 | |
Current Ratio | | | 0.75 | 0.62 | 2.56 | 0.50 | 1.09 | |
Return On Assets (ROA) | | | -42.39% | -49.01% | -44.68% | -69.40% | -31.60% | |
Return On Equity (ROE) | | | -1072.25% | -1595.08% | -121.57% | -146.97% | -58.83% | |