| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 722.20K | 287.50K | 1.15M | 360.00K | 20.00K | |
| Receivables | | | 721.20K | 1.17M | 2.67M | 1.61M | 100.00K | |
| Inventories | | | 3.56M | 4.56M | 5.60M | 7.73M | 690.00K | |
| Other Current Assets | | | 4.04M | 311.90K | 67.30K | 210.00K | 160.00K | |
| Total Current Assets | | | 9.04M | 6.33M | 9.42M | 9.91M | 970.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 16.72M | 3.18M | 1.60M | 2.43M | 0.00 | |
| Investments And Advances | | | 5.50M | N/A | N/A | N/A | 0.00 | |
| Goodwill | | | 412.50K | 450.00K | 500.00K | 4.20M | N/A | |
| Other Non-Current Assets | | | 71.90K | 47.10K | 25.40K | 20.00K | 0.00 | |
| Total Non-Current Assets | | | 22.71M | 3.68M | 2.13M | 6.65M | 0.00 | |
| |
| TOTAL ASSETS | | | 31.74M | 10.01M | 11.55M | 16.56M | 970.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 20.05M | 7.78M | 3.48M | 600.00K | 3.90M | |
| Accrued Expenses | | | 2.95M | 4.01M | 1.35M | 1.10M | 200.00K | |
| Accounts Payable | | | 3.33M | 3.19M | 2.04M | 2.52M | 1.03M | |
| Other Current Liabilities | | | 351.50K | 286.70K | N/A | N/A | N/A | |
| Total Current Liabilities | | | 26.69M | 15.27M | 6.87M | 4.22M | 5.14M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 1.68M | 2.37M | 602.30K | 980.00K | N/A | |
| Total Non-Current Liabilities | | | 1.68M | 2.37M | 602.30K | 990.00K | 0.00 | |
| |
| TOTAL LIABILITIES | | | 28.37M | 17.64M | 7.47M | 5.21M | 5.14M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -93.51M | -65.09M | -47.48M | -34.11M | -26.97M | |
| Additional Paid In Capital | | | 96.89M | 57.45M | 51.55M | 45.45M | 22.80M | |
| Common Shares | | | 1.70K | 500.00 | 9.20K | 20.00K | 0.00 | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 528.90K | 3.80K | 1.30K | 100.00 | 0.00 | |
| Tangible Book Value per Share | | | 5.60 | -2.11K | 2.73K | 47.67K | -69.50 | |
| Total Shareholders' Equity | | | 3.38M | -7.63M | 4.07M | 11.35M | -4.17M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 31.74M | 10.01M | 11.55M | 16.56M | 970.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 0.34 | 0.41 | 1.37 | 2.35 | 0.19 | |
| Return On Assets (ROA) | | | -114.45% | -175.93% | -84.29% | -43.12% | -628.87% | |
| Return On Equity (ROE) | | | -1075.37% | N/A | -238.89% | -62.91% | N/A | |