| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 845.90K | 287.50K | 1.06M | 2.43M | |
| Cash Equivalents | | | N/A | 0.00 | 3.20M | N/A | N/A | |
| Receivables | | | 440.00K | 50.60K | 20.70K | 41.20K | 139.10K | |
| Other Current Assets | | | 200.00K | 232.00K | 185.40K | 142.50K | 295.80K | |
| Total Current Assets | | | 3.08M | 1.13M | 3.69M | 1.24M | 2.87M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.12M | 1.69M | 1.66M | 23.60M | 17.89M | |
| Other Non-Current Assets | | | N/A | 2.63M | 2.69M | 3.07M | 2.99M | |
| Total Non-Current Assets | | | 4.76M | 4.32M | 4.35M | 26.67M | 20.88M | |
| |
| TOTAL ASSETS | | | 7.84M | 5.45M | 8.04M | 27.91M | 23.75M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 10.00K | 113.10K | 118.90K | 2.27M | 2.43M | |
| Accounts Payable | | | N/A | 208.50K | 80.80K | 117.20K | 119.20K | |
| Other Current Liabilities | | | 270.00K | 1.42M | 253.00K | 233.20K | 200.20K | |
| Total Current Liabilities | | | 700.00K | 1.74M | 452.70K | 2.62M | 2.75M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.15M | 1.92M | 1.77M | 240.00K | 0.00 | |
| Other Non-Current Liabilities | | | 20.00K | 0.00 | 228.80K | 0.00 | 151.60K | |
| Total Non-Current Liabilities | | | 2.17M | 1.92M | 1.99M | 240.00K | 151.70K | |
| |
| TOTAL LIABILITIES | | | 2.87M | 3.65M | 2.45M | 2.86M | 2.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -49.00M | -46.84M | -39.50M | -14.03M | -13.09M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | 0.00 | |
| Common Shares | | | 54.00M | 48.63M | 45.09M | 39.08M | 33.94M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | 0.00 | |
| Shares Outstanding | | | 151.00M | 103.77M | 80.76M | 64.17M | 53.14M | |
| Tangible Book Value per Share | | | N/A | 0.02 | 0.07 | 0.39 | 0.39 | |
| Total Shareholders' Equity | | | 4.97M | 1.79M | 5.60M | 25.05M | 20.85M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.84M | 5.45M | 8.04M | 27.91M | 23.75M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.43 | 1.07 | 0.32 | 0.01 | N/A | |
| Current Ratio | | | 4.40 | 0.65 | 8.16 | 0.47 | 1.04 | |
| Return On Assets (ROA) | | | -106.35% | -142.19% | -67.23% | -5.25% | -15.49% | |
| Return On Equity (ROE) | | | -167.77% | -431.82% | -96.63% | -5.85% | -17.65% | |