| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.23M | 94.50K | 2.47M | 6.66M | 11.06M | |
| Cash Equivalents | | | N/A | N/A | N/A | 6.66M | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 5.06M | |
| Receivables | | | 1.67M | 1.17M | 420.00K | 1.39M | 1.69M | |
| Inventories | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Current Assets | | | 114.50K | 192.40K | 230.00K | 180.00K | 450.00K | |
| Total Current Assets | | | 3.01M | 1.46M | 3.12M | 8.24M | 18.26M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 19.00K | 30.10K | 10.00K | 40.00K | 50.00K | |
| Total Non-Current Assets | | | 19.10K | 30.10K | 10.00K | 40.00K | 60.00K | |
| |
| TOTAL ASSETS | | | 3.03M | 1.49M | 3.13M | 8.28M | 18.32M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 11.56M | 7.31M | 110.00K | 100.00K | 90.00K | |
| Accrued Expenses | | | N/A | N/A | N/A | 74.00K | N/A | |
| Accounts Payable | | | 4.11M | 4.18M | 2.82M | 6.46M | 4.53M | |
| Other Current Liabilities | | | 29.50K | 47.20K | 40.00K | 120.00K | N/A | |
| Total Current Liabilities | | | 15.69M | 11.54M | 2.98M | 6.67M | 4.62M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 736.10K | 875.20K | 7.55M | 4.88M | 950.00K | |
| Total Non-Current Liabilities | | | 736.10K | 875.20K | 7.55M | 4.88M | 940.00K | |
| |
| TOTAL LIABILITIES | | | 16.43M | 12.42M | 10.53M | 11.55M | 5.56M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -70.54M | -66.12M | -56.13M | -47.94M | -24.76M | |
| Additional Paid In Capital | | | 14.82M | 12.87M | 6.41M | 5.01M | 2.55M | |
| Common Shares | | | 42.32M | 42.32M | 42.32M | 39.65M | 34.96M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | 8.13M | N/A | |
| Shares Outstanding | | | 121.27M | 121.27M | 121.27M | 71.27M | 62.78M | |
| Tangible Book Value per Share | | | -0.11 | -0.09 | -0.06 | -0.05 | 0.20 | |
| Total Shareholders' Equity | | | -13.40M | -10.92M | -7.40M | -3.27M | 12.75M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.03M | 1.49M | 3.13M | 8.28M | 18.32M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.05 | -0.08 | -1.02 | -1.49 | 0.07 | |
| Current Ratio | | | 0.19 | 0.13 | 1.05 | 1.24 | 3.95 | |
| Return On Assets (ROA) | | | -86.55% | -253.68% | -295.21% | -303.38% | -78.22% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -112.39% | |