ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | 119.00K | 3.50M | 9.74M | 24.51M | 42.49M | |
Marketable Securities | | | 0.00 | 95.00K | 247.00K | 288.00K | 10.44M | |
Receivables | | | 1.43M | 3.20M | 3.20M | 1.93M | 3.51M | |
Inventories | | | N/A | 5.00K | 60.00K | 85.00K | 20.00K | |
Other Current Assets | | | N/A | 309.00K | 160.00K | 237.00K | 551.00K | |
Total Current Assets | | | 1.55M | 7.11M | 13.41M | 27.05M | 57.02M | |
|
Non-Current Assets | |
---|
PPE Net | | | 171.00K | 1.06M | 372.00K | 1.30M | 2.55M | |
Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
Intangibles | | | N/A | 0.00 | 1.00M | 2.13M | 1.98M | |
Other Non-Current Assets | | | 40.00K | 40.00K | 95.00K | 96.00K | 96.00K | |
Total Non-Current Assets | | | 3.00M | 4.89M | 5.47M | 7.23M | 8.02M | |
|
TOTAL ASSETS | | | 4.55M | 11.99M | 18.88M | 34.28M | 65.03M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 11.88M | 3.95M | 3.62M | 649.00K | 898.00K | |
Accrued Expenses | | | N/A | 548.00K | 1.68M | 1.05M | 2.00M | |
Accounts Payable | | | 5.51M | 5.04M | 4.98M | 4.38M | 4.72M | |
Other Current Liabilities | | | 1.92M | 2.81M | 628.00K | 1.61M | 1.96M | |
Total Current Liabilities | | | 19.32M | 12.35M | 10.91M | 7.69M | 9.59M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 34.00K | 4.07M | 8.48M | 447.00K | 1.33M | |
Other Non-Current Liabilities | | | 12.00K | 159.00K | 594.00K | 1.10M | 801.00K | |
Total Non-Current Liabilities | | | 46.00K | 4.23M | 9.04M | 1.41M | 2.28M | |
|
TOTAL LIABILITIES | | | 19.36M | 16.58M | 19.95M | 9.10M | 11.87M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -89.58M | -70.38M | -46.98M | -18.69M | -46.87M | |
Additional Paid In Capital | | | 250.00K | 250.00K | 234.00K | 0.00 | 0.00 | |
Minority Interest | | | 0.00 | 0.00 | -30.00K | -132.00K | 146.00K | |
Common Shares | | | 74.24M | 65.44M | 46.03M | 44.91M | 100.64M | |
Other Shareholders' Equity | | | 274.00K | 101.00K | -356.00K | -1.04M | -615.00K | |
Shares Outstanding | | | 1.23M | 85.02M | 38.41M | 3.80K | 3.80K | |
Tangible Book Value per Share | | | -12.06 | -0.05 | -0.05 | 6.02K | 13.36K | |
Total Shareholders' Equity | | | -14.81M | -4.58M | -1.08M | 25.18M | 53.16M | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.55M | 11.99M | 18.88M | 34.28M | 65.03M | |
|
Statistics | |
---|
Debt/Equity | | | -0.00 | -0.89 | -7.86 | 0.02 | 0.03 | |
Current Ratio | | | 0.08 | 0.58 | 1.23 | 3.52 | 5.95 | |
Return On Assets (ROA) | | | -249.85% | -264.20% | -154.47% | -81.71% | -79.70% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | -111.25% | -97.49% | |
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 | |