| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 25.40K | 170.20K | 249.80K | 2.39M | 1.72M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | 44.90K | 44.90K | 44.90K | 44.90K | 100.00 | |
| Receivables | | | 65.20K | 31.70K | 310.10K | 941.10K | 779.50K | |
| Inventories | | | 99.30K | 123.80K | 93.80K | 139.80K | 123.30K | |
| Other Current Assets | | | 71.90K | 65.10K | 204.10K | 75.60K | 146.70K | |
| Total Current Assets | | | 306.70K | 435.60K | 902.70K | 3.59M | 2.77M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 551.40K | 650.60K | 788.80K | 242.30K | 366.30K | |
| Intangibles | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 551.30K | 650.60K | 788.80K | 755.10K | 366.30K | |
| |
| TOTAL ASSETS | | | 858.00K | 1.09M | 1.69M | 4.35M | 3.13M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.93M | 4.37M | 2.00M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 121.00K | 110.20K | 89.10K | 2.08M | 147.20K | |
| Accrued Expenses | | | 88.30K | 42.10K | 200.10K | 221.70K | 76.30K | |
| Accounts Payable | | | 450.60K | 274.20K | 88.50K | 157.10K | 160.90K | |
| Total Current Liabilities | | | 6.59M | 4.80M | 2.38M | 2.46M | 384.30K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 491.30K | 583.60K | 693.80K | 102.00K | 2.18M | |
| Total Non-Current Liabilities | | | 491.30K | 583.60K | 693.80K | 102.00K | 2.18M | |
| |
| TOTAL LIABILITIES | | | 7.08M | 5.38M | 3.07M | 2.56M | 2.56M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -30.21M | -28.28M | -25.37M | -22.20M | -20.60M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | 4.10M | |
| Common Shares | | | 23.99M | 23.99M | 23.99M | 23.99M | 21.17M | |
| Shares Outstanding | | | 132.63M | 132.63M | 132.63M | 132.63M | 111.92M | |
| Tangible Book Value per Share | | | -0.05 | -0.03 | -0.01 | 0.01 | 0.01 | |
| Total Shareholders' Equity | | | -6.22M | -4.29M | -1.38M | 1.79M | 574.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 858.00K | 1.09M | 1.69M | 4.35M | 3.13M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.03 | -1.15 | -1.95 | 0.06 | 3.79 | |
| Current Ratio | | | 0.05 | 0.09 | 0.38 | 1.46 | 7.20 | |
| Return On Assets (ROA) | | | -311.85% | -272.94% | -189.77% | -41.62% | -33.35% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -101.15% | -182.13% | |