| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 32.64K | 85.07K | 1.32M | 406.00K | 244.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | 30.00M | 0.00 | N/A | N/A | N/A | |
| Receivables | | | 1.18M | 0.00 | 1.14M | 172.00K | 520.00K | |
| Inventories | | | N/A | 107.03K | 122.00K | N/A | N/A | |
| Other Current Assets | | | 2.34M | 3.30M | 2.00M | 676.00K | 923.00K | |
| Total Current Assets | | | 33.55M | 3.38M | 4.57M | 1.25M | 1.69M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.49M | 7.69M | 16.97M | 10.83M | 824.00K | |
| Goodwill | | | N/A | 7.00M | 10.22M | 10.22M | 0.00 | |
| Intangibles | | | N/A | 1.72M | 2.06M | 2.35M | 0.00 | |
| Other Non-Current Assets | | | 8.84M | 24.91M | 2.76M | 256.00K | 27.00K | |
| Total Non-Current Assets | | | 16.52M | 32.60M | 32.02M | 23.66M | 851.00K | |
| |
| TOTAL ASSETS | | | 50.07M | 35.98M | 36.59M | 24.92M | 2.54M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 125.00K | 0.00 | 578.00K | 2.17M | 1.35M | |
| Current Portion Of LT Debt. | | | 303.14K | 608.38K | 1.20M | 6.40M | 0.00 | |
| Accrued Expenses | | | 1.15M | 786.11K | 3.80M | 3.26M | 828.00K | |
| Accounts Payable | | | 3.00M | 2.72M | 3.61M | 751.00K | 1.42M | |
| Other Current Liabilities | | | 7.90M | 7.66M | 7.22M | 5.36M | 3.14M | |
| Total Current Liabilities | | | 12.48M | 11.77M | 16.41M | 17.94M | 6.73M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 58.66K | 67.80K | 1.31M | 421.00K | 0.00 | |
| Other Non-Current Liabilities | | | 651.16K | 2.00M | 1.84M | 805.00K | N/A | |
| Total Non-Current Liabilities | | | -528.58K | 1.47M | 3.15M | 1.23M | 0.00 | |
| |
| TOTAL LIABILITIES | | | 11.95M | 13.24M | 19.56M | 19.17M | 6.73M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -157.44M | -158.87M | -148.91M | -128.02M | -115.89M | |
| Additional Paid In Capital | | | 195.53M | 183.25M | 167.59M | 135.35M | 113.31M | |
| Minority Interest | | | -1.24M | -599.06K | N/A | N/A | N/A | |
| Common Shares | | | 29.46K | 26.36K | 23.00K | 86.00K | 53.00K | |
| Treasury Stock | | | N/A | -1.67M | -1.67M | -1.67M | -1.67M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 29.46M | 26.25M | 22.59M | 17.06M | 10.40M | |
| Tangible Book Value per Share | | | 1.29 | 0.87 | 0.21 | -0.40 | -0.40 | |
| Total Shareholders' Equity | | | 38.12M | 22.73M | 17.03M | 5.75M | -4.19M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 50.07M | 35.98M | 36.59M | 24.92M | 2.54M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.00 | 0.00 | 0.11 | 0.45 | N/A | |
| Current Ratio | | | 2.69 | 0.29 | 0.28 | 0.07 | 0.25 | |
| Return On Assets (ROA) | | | -84.09% | -27.59% | -57.09% | -48.71% | -537.83% | |
| Return On Equity (ROE) | | | -110.45% | -43.66% | -122.66% | -211.19% | N/A | |