| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 900.70K | 95.80K | 488.10K | 236.10K | 77.50K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Receivables | | | 893.40K | 448.70K | 138.30K | 12.30K | 1.92M | |
| Inventories | | | 512.10K | 334.30K | 173.00K | 134.80K | 298.30K | |
| Other Current Assets | | | N/A | 0.00 | 24.40K | 0.00 | 8.90K | |
| Total Current Assets | | | 2.31M | 878.80K | 823.80K | 383.20K | 2.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 69.00K | 76.70K | 92.20K | 202.90K | 313.60K | |
| Investments And Advances | | | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Intangibles | | | 0.00 | 0.00 | 2.10K | 2.10K | 2.10K | |
| Total Non-Current Assets | | | 69.00K | 76.80K | 94.50K | 205.10K | 315.80K | |
| |
| TOTAL ASSETS | | | 2.38M | 955.60K | 918.30K | 588.30K | 2.62M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 112.50K | |
| Current Portion Of LT Debt. | | | 4.90K | 9.90K | 180.30K | 114.20K | 1.29M | |
| Accrued Expenses | | | N/A | N/A | N/A | 0.00 | 701.30K | |
| Accounts Payable | | | 640.30K | 122.00K | 520.90K | 118.10K | 180.80K | |
| Other Current Liabilities | | | N/A | 364.00K | 22.20K | 0.00 | 226.30K | |
| Total Current Liabilities | | | 645.20K | 496.00K | 723.40K | 232.30K | 2.51M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 78.20K | 78.20K | 14.50K | 241.90K | 718.10K | |
| Deferred Taxes/Income | | | 0.00 | 0.00 | 0.00 | 6.20K | 302.00K | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | -2.33M | |
| Total Non-Current Liabilities | | | 78.20K | 78.10K | 14.50K | 248.10K | 1.02M | |
| |
| TOTAL LIABILITIES | | | 723.40K | 574.10K | 737.90K | 480.40K | 3.53M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -39.95M | -38.30M | -35.23M | -32.85M | -23.37M | |
| Additional Paid In Capital | | | 4.01M | 4.01M | 4.01M | 4.01M | 898.40K | |
| Common Shares | | | 45.93M | 42.96M | 39.07M | 36.95M | 29.27M | |
| Other Shareholders' Equity | | | 75.40K | 123.10K | 750.40K | 402.80K | 699.00K | |
| Shares Outstanding | | | 4.89B | 76.22M | 1.85M | 534.90K | 44.58M | |
| Tangible Book Value per Share | | | 0.00 | 0.01 | 0.10 | 0.20 | -0.02 | |
| Total Shareholders' Equity | | | 1.65M | 381.40K | 180.40K | 107.90K | -909.80K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.38M | 955.60K | 918.30K | 588.30K | 2.62M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.05 | 0.21 | 0.08 | 2.24 | -0.91 | |
| Current Ratio | | | 3.57 | 1.77 | 1.14 | 1.65 | 0.92 | |
| Return On Assets (ROA) | | | -108.16% | -303.91% | -234.69% | -400.76% | 9.09% | |
| Return On Equity (ROE) | | | -155.52% | -761.46% | -1194.68% | -2185.08% | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 144.79% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 144.79% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 146.17% | |