| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | 3.56M | |
| Receivables | | | 460.00K | 870.00K | 810.00K | N/A | 2.88M | |
| Inventories | | | N/A | 0.00 | 0.00 | N/A | 170.00K | |
| Other Current Assets | | | 10.00K | 10.00K | 70.00K | N/A | 40.00K | |
| Total Current Assets | | | 620.00K | 1.07M | 1.06M | N/A | 6.65M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 0.00 | 0.00 | 170.00K | N/A | 1.06M | |
| Investments And Advances | | | 40.00K | 40.00K | 70.00K | N/A | 270.00K | |
| Intangibles | | | 0.00 | 0.00 | 0.00 | N/A | 2.09M | |
| Other Non-Current Assets | | | 0.00 | 0.00 | 0.00 | N/A | 0.00 | |
| Total Non-Current Assets | | | 40.00K | 40.00K | 240.00K | N/A | 3.42M | |
| |
| TOTAL ASSETS | | | 660.00K | 1.11M | 1.30M | N/A | 10.07M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 950.00K | 1.22M | 1.28M | N/A | 6.17M | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 710.00K | 870.00K | 990.00K | N/A | 1.01M | |
| Accounts Payable | | | 660.00K | 1.29M | 900.00K | N/A | 930.00K | |
| Other Current Liabilities | | | 50.00K | 80.00K | 160.00K | N/A | 610.00K | |
| Total Current Liabilities | | | 2.38M | 3.46M | 3.33M | N/A | 8.72M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 830.00K | 790.00K | 550.00K | N/A | 11.08M | |
| Other Non-Current Liabilities | | | N/A | 440.00K | 910.00K | N/A | 620.00K | |
| Total Non-Current Liabilities | | | 820.00K | 1.23M | 1.46M | N/A | 11.70M | |
| |
| TOTAL LIABILITIES | | | 3.20M | 4.69M | 4.79M | N/A | 20.42M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -19.00M | -20.00M | -20.00M | N/A | -51.54M | |
| Additional Paid In Capital | | | 2.45M | 2.12M | 1.79M | N/A | 38.21M | |
| Common Shares | | | 170.00K | 110.00K | 250.00K | N/A | 2.44M | |
| Other Shareholders' Equity | | | 14.00M | 14.00M | 14.00M | N/A | 550.00K | |
| Shares Outstanding | | | 347.00M | 540.00K | 10.00K | N/A | 9.72M | |
| Tangible Book Value per Share | | | N/A | N/A | N/A | N/A | -1.28 | |
| Total Shareholders' Equity | | | -2.54M | -3.58M | -3.49M | N/A | -10.35M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 660.00K | 1.11M | 1.30M | N/A | 10.07M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.70 | -0.56 | -0.52 | N/A | -1.67 | |
| Current Ratio | | | 0.26 | 0.31 | 0.32 | N/A | 0.76 | |
| Return On Assets (ROA) | | | -2233.33% | -189.19% | -3000.00% | N/A | -115.99% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| 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 (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |