ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.26M | 2.85M | 2.80M | 2.02M | 2.77M | |
Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 1.07M | 920.90K | 1.25M | 117.80K | 19.80K | |
Inventories | | | 3.87M | 3.63M | 3.23M | 323.70K | 333.70K | |
Other Current Assets | | | 134.50K | 618.90K | 91.40K | 35.80K | 58.90K | |
Total Current Assets | | | 6.34M | 8.02M | 7.38M | 2.49M | 3.18M | |
|
Non-Current Assets | |
---|
PPE Net | | | 341.00K | 644.60K | 475.70K | 434.60K | 382.50K | |
Goodwill | | | 0.00 | 628.90K | 628.90K | N/A | N/A | |
Intangibles | | | 378.90K | 740.50K | 886.30K | 202.10K | 197.50K | |
Other Non-Current Assets | | | 41.80K | 156.30K | 52.10K | 58.10K | 52.10K | |
Total Non-Current Assets | | | 761.70K | 2.17M | 2.04M | 694.90K | 632.10K | |
|
TOTAL ASSETS | | | 7.10M | 10.20M | 9.42M | 3.19M | 3.82M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 60.00K | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 778.50K | 206.10K | 157.60K | 81.20K | 80.20K | |
Accounts Payable | | | 1.45M | 1.27M | 1.19M | 395.30K | 588.80K | |
Other Current Liabilities | | | 1.80M | 2.72M | 2.24M | 0.00 | 4.10K | |
Total Current Liabilities | | | 4.02M | 4.20M | 3.65M | 476.50K | 673.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 24.70K | 140.80K | 95.70K | 236.60K | 292.00K | |
Deferred Taxes/Income | | | 68.20K | 0.00 | 75.80K | N/A | N/A | |
Other Non-Current Liabilities | | | 28.60K | 39.30K | N/A | N/A | N/A | |
Total Non-Current Liabilities | | | 121.50K | 180.20K | 171.60K | 236.60K | 292.00K | |
|
TOTAL LIABILITIES | | | 4.15M | 4.38M | 3.82M | 713.10K | 965.00K | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -25.20M | -22.21M | -22.26M | -18.00M | -14.60M | |
Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 27.71M | 27.71M | 27.71M | 20.47M | 17.45M | |
Other Shareholders' Equity | | | 442.10K | 317.20K | 159.60K | N/A | 0.00 | |
Shares Outstanding | | | 222.19M | 222.19M | 222.19M | 144.97M | 129.72M | |
Tangible Book Value per Share | | | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | |
Total Shareholders' Equity | | | 2.95M | 5.82M | 5.60M | 2.48M | 2.85M | |
|
TOTAL LIABILITIES AND EQUITY | | | 7.10M | 10.20M | 9.42M | 3.19M | 3.82M | |
|
Statistics | |
---|
Debt/Equity | | | 0.01 | 0.02 | 0.03 | 0.10 | 0.10 | |
Current Ratio | | | 1.57 | 1.91 | 2.02 | 5.23 | 4.73 | |
Return On Assets (ROA) | | | -45.37% | -2.13% | -47.54% | -133.17% | -92.24% | |
Return On Equity (ROE) | | | -109.12% | -3.74% | -79.95% | -171.54% | -123.46% | |