| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 108.70K | 104.40K | 140.30K | 2.48M | 4.21M | |
| Marketable Securities | | | 0.00 | 37.20K | 109.30K | 161.30K | N/A | |
| Receivables | | | 107.10K | 261.70K | 268.60K | 130.10K | 176.30K | |
| Inventories | | | 460.20K | 950.70K | 1.83M | 1.30M | 577.60K | |
| Other Current Assets | | | 494.30K | 205.70K | 317.80K | 348.40K | 294.80K | |
| Total Current Assets | | | 1.17M | 1.56M | 2.67M | 4.41M | 5.26M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 285.70K | 443.60K | 614.80K | 717.40K | 788.90K | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 285.60K | 443.60K | 614.80K | 717.40K | 788.90K | |
| |
| TOTAL ASSETS | | | 1.46M | 2.00M | 3.28M | 5.13M | 6.04M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 180.50K | 170.00K | 225.30K | 162.70K | 151.70K | |
| Accounts Payable | | | 2.06M | 1.57M | 1.28M | 1.17M | 370.80K | |
| Other Current Liabilities | | | 981.30K | 368.00K | 202.40K | 151.80K | 525.30K | |
| Total Current Liabilities | | | 3.23M | 2.11M | 1.71M | 1.49M | 1.05M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 115.10K | 262.90K | 357.10K | 539.60K | 600.80K | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Total Non-Current Liabilities | | | -125.60K | 61.50K | 238.50K | 530.90K | 564.50K | |
| |
| TOTAL LIABILITIES | | | 3.10M | 2.17M | 1.95M | 2.02M | 1.61M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -17.31M | -15.57M | -13.09M | -10.44M | -7.65M | |
| Additional Paid In Capital | | | 2.71M | 2.54M | 2.10M | 1.92M | 517.10K | |
| Minority Interest | | | -240.70K | -201.40K | -118.60K | -8.60K | -36.30K | |
| Common Shares | | | 12.88M | 12.80M | 12.27M | 11.56M | 11.56M | |
| Other Shareholders' Equity | | | 78.40K | 65.60K | 60.70K | 74.40K | 5.50K | |
| Shares Outstanding | | | 100.74M | 99.27M | 91.67M | 80.94M | 80.94M | |
| Tangible Book Value per Share | | | -0.02 | -0.00 | 0.01 | 0.04 | 0.05 | |
| Total Shareholders' Equity | | | -1.64M | -165.80K | 1.34M | 3.11M | 4.43M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.46M | 2.00M | 3.28M | 5.13M | 6.04M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.07 | -1.59 | 0.27 | 0.17 | 0.14 | |
| Current Ratio | | | 0.36 | 0.74 | 1.56 | 2.97 | 5.02 | |
| Return On Assets (ROA) | | | -107.49% | -128.03% | -85.23% | -54.38% | -13.08% | |
| Return On Equity (ROE) | | | N/A | N/A | -209.11% | -89.66% | -17.84% | |