ASSETS | |
---|
Current Assets | |
---|
Cash | | | 103.30K | 146.20K | 2.06M | 2.23M | 3.71M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 657.70K | 339.50K | 670.00K | 1.92M | 1.81M | |
Inventories | | | N/A | 0.00 | 2.93M | 5.43M | 120.00K | |
Other Current Assets | | | 36.50K | 0.00 | 350.00K | 360.00K | 370.00K | |
Total Current Assets | | | 797.40K | 485.70K | 6.01M | 9.94M | 6.01M | |
|
Non-Current Assets | |
---|
PPE Net | | | 390.70K | 553.80K | 19.91M | 10.28M | 7.96M | |
Investments And Advances | | | 20.23M | 24.16M | 1.37M | 1.37M | 3.49M | |
Goodwill | | | N/A | 0.00 | 1.05M | 1.92M | 1.92M | |
Intangibles | | | 133.10K | 315.40K | 2.10M | 4.54M | 6.64M | |
Other Non-Current Assets | | | 344.80K | 187.10K | 1.60M | 1.49M | 1.25M | |
Total Non-Current Assets | | | 21.10M | 25.22M | 26.02M | 19.59M | 22.58M | |
|
TOTAL ASSETS | | | 21.90M | 25.70M | 32.03M | 29.53M | 28.59M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 375.00K | 0.00 | 110.00K | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 276.20K | 3.50M | 3.61M | 2.42M | 970.00K | |
Accrued Expenses | | | 0.00 | 20.10K | 260.00K | 500.00K | 170.00K | |
Accounts Payable | | | 7.03M | 9.07M | 9.46M | 6.54M | 3.43M | |
Other Current Liabilities | | | 9.06M | 1.26M | 1.12M | 1.15M | 650.00K | |
Total Current Liabilities | | | 16.74M | 13.85M | 14.56M | 10.60M | 5.21M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.06M | 9.70M | 17.01M | 8.82M | 7.39M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 250.00K | |
Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
Total Non-Current Liabilities | | | 5.06M | 9.70M | 17.01M | 8.82M | 7.64M | |
|
TOTAL LIABILITIES | | | 21.80M | 23.55M | 31.57M | 19.42M | 12.85M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -91.15M | -89.12M | -90.03M | -56.59M | -27.28M | |
Additional Paid In Capital | | | 12.95M | 15.38M | 14.72M | 4.16M | 2.18M | |
Common Shares | | | 78.44M | 75.94M | 75.94M | 62.66M | 40.92M | |
Other Shareholders' Equity | | | -133.10K | -51.70K | -160.00K | -110.00K | -80.00K | |
Shares Outstanding | | | 133.42M | 132.94M | 132.94M | 95.72M | 93.73M | |
Tangible Book Value per Share | | | -0.00 | 0.01 | -0.02 | 0.04 | 0.08 | |
Total Shareholders' Equity | | | 102.60K | 2.15M | 460.00K | 10.11M | 15.73M | |
|
TOTAL LIABILITIES AND EQUITY | | | 21.90M | 25.70M | 32.03M | 29.53M | 28.59M | |
|
Statistics | |
---|
Debt/Equity | | | 52.93 | 4.51 | 37.22 | 0.87 | 0.47 | |
Current Ratio | | | 0.05 | 0.04 | 0.41 | 0.94 | 1.15 | |
Return On Assets (ROA) | | | -120.18% | 3.56% | -104.40% | -99.25% | -62.12% | |
Return On Equity (ROE) | | | -25653.51% | 42.56% | -7269.57% | -289.91% | -112.91% | |