| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 547.00K | 2.97M | 675.40K | 68.50K | |
| Receivables | | | 202.20K | 1.31M | 117.20K | 33.40K | |
| Inventories | | | 90.00K | 90.00K | 15.50K | 18.30K | |
| Other Current Assets | | | 64.60K | 419.10K | 198.60K | 14.90K | |
| Total Current Assets | | | 903.80K | 4.78M | 1.01M | 135.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 644.40K | 707.50K | 149.60K | 23.00K | |
| Investments And Advances | | | 2.05M | 41.30K | 0.00 | 0.00 | |
| Intangibles | | | 276.90K | 276.10K | 138.60K | 58.50K | |
| Other Non-Current Assets | | | 14.40K | 13.30K | 8.40K | N/A | |
| Total Non-Current Assets | | | 2.98M | 1.04M | 296.50K | 81.40K | |
| |
| TOTAL ASSETS | | | 3.89M | 5.82M | 1.30M | 216.40K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 135.10K | 130.20K | 125.80K | N/A | |
| Accrued Expenses | | | 602.60K | 685.60K | 371.90K | 72.40K | |
| Accounts Payable | | | 851.70K | 1.03M | 129.60K | 154.20K | |
| Other Current Liabilities | | | N/A | N/A | N/A | 34.70K | |
| Total Current Liabilities | | | 1.59M | 1.85M | 627.40K | 261.30K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 252.40K | 264.50K | 128.20K | 85.20K | |
| Other Non-Current Liabilities | | | 62.70K | 66.70K | 58.40K | 50.90K | |
| Total Non-Current Liabilities | | | 315.00K | 331.20K | 186.60K | 136.10K | |
| |
| TOTAL LIABILITIES | | | 1.90M | 2.18M | 814.00K | 397.40K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.72M | 3.41M | 278.30K | -362.10K | |
| Common Shares | | | 284.40K | 268.90K | 210.90K | 181.10K | |
| Other Shareholders' Equity | | | -26.70K | -39.50K | 0.00 | N/A | |
| Shares Outstanding | | | 2.84M | 2.69M | 2.11M | 2.11M | |
| Tangible Book Value per Share | | | 0.60 | 1.25 | 0.17 | -0.11 | |
| Total Shareholders' Equity | | | 1.98M | 3.64M | 489.20K | -181.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.89M | 5.82M | 1.30M | 216.40K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.13 | 0.07 | 0.26 | -0.47 | |
| Current Ratio | | | 0.57 | 2.59 | 1.60 | 0.52 | |
| Return On Assets (ROA) | | | -137.22% | -43.05% | -355.92% | -253.97% | |
| Return On Equity (ROE) | | | -269.06% | -68.81% | -948.14% | N/A | |