ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.02M | 285.40K | 1.99M | 810.00K | 730.00K | |
Receivables | | | 110.20K | 234.70K | 140.00K | 90.00K | 40.00K | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Assets | | | 262.40K | 330.80K | 250.00K | 430.00K | 520.00K | |
Total Current Assets | | | 1.40M | 850.90K | 2.37M | 1.32M | 1.29M | |
|
Non-Current Assets | |
---|
PPE Net | | | 7.13M | 7.36M | 7.51M | 8.04M | 8.30M | |
Investments And Advances | | | 10.81M | 12.10M | 9.48M | 520.00K | 520.00K | |
Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Assets | | | 207.30K | 278.90K | 380.00K | 200.00K | 140.00K | |
Total Non-Current Assets | | | 18.15M | 19.73M | 17.38M | 8.92M | 9.08M | |
|
TOTAL ASSETS | | | 19.55M | 20.58M | 19.75M | 10.24M | 10.37M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 2.14M | 1.93M | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 4.72M | N/A | N/A | 390.00K | N/A | |
Accrued Expenses | | | 1.42M | 2.97M | 2.36M | 2.34M | 1.44M | |
Accounts Payable | | | 1.43M | 688.20K | 1.22M | 1.67M | 1.08M | |
Other Current Liabilities | | | 2.63M | 1.18M | N/A | N/A | 70.00K | |
Total Current Liabilities | | | 12.33M | 6.76M | 3.58M | 4.40M | 2.59M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.82M | 6.45M | 4.56M | 2.75M | 3.59M | |
Other Non-Current Liabilities | | | 0.00 | 4.90K | 450.00K | 10.00K | 70.00K | |
Total Non-Current Liabilities | | | 1.82M | 6.45M | 5.01M | 2.76M | 3.66M | |
|
TOTAL LIABILITIES | | | 14.15M | 13.21M | 8.59M | 7.16M | 6.25M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -84.94M | -79.76M | -63.06M | -51.13M | -42.03M | |
Additional Paid In Capital | | | 71.09M | 67.89M | 65.95M | 54.89M | 46.86M | |
Minority Interest | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Common Shares | | | 20.00M | 20.00M | 9.00M | 10.00K | 10.00K | |
Treasury Stock | | | -522.50K | -522.50K | -520.00K | -520.00K | -520.00K | |
Other Shareholders' Equity | | | -228.90K | -231.70K | -210.00K | -170.00K | -190.00K | |
Shares Outstanding | | | 1.09M | 733.30K | 9.96M | 8.85M | 8.23M | |
Tangible Book Value per Share | | | -13.34 | -17.22 | 0.22 | 0.35 | 0.50 | |
Total Shareholders' Equity | | | 5.40M | 7.37M | 11.16M | 3.08M | 4.12M | |
|
TOTAL LIABILITIES AND EQUITY | | | 19.55M | 20.58M | 19.75M | 10.24M | 10.37M | |
|
Statistics | |
---|
Debt/Equity | | | 0.73 | 1.14 | 0.41 | 0.89 | 0.87 | |
Current Ratio | | | 0.11 | 0.13 | 0.66 | 0.30 | 0.50 | |
Return On Assets (ROA) | | | -75.36% | -81.17% | -60.41% | -88.77% | -122.28% | |
Return On Equity (ROE) | | | -272.78% | -226.73% | -106.90% | -295.13% | -307.77% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |