| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 2.77M | N/A | 4.12M | 1.78M | 532.00K | |
| Receivables | | | 2.03M | N/A | 620.00K | 354.00K | 336.00K | |
| Inventories | | | 3.19M | N/A | 928.00K | 100.00K | N/A | |
| Other Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 7.98M | N/A | 5.67M | 2.24M | 868.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 17.48M | N/A | 4.36M | 2.92M | N/A | |
| Intangibles | | | N/A | N/A | N/A | N/A | 4.76M | |
| Other Non-Current Assets | | | 364.00K | N/A | 179.00K | 144.00K | N/A | |
| Total Non-Current Assets | | | 17.84M | N/A | 4.54M | 3.07M | 4.76M | |
| |
| TOTAL ASSETS | | | 25.82M | N/A | 10.21M | 5.30M | 5.63M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.19M | N/A | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 386.00K | 0.00 | N/A | |
| Accrued Expenses | | | 197.00K | N/A | 830.00K | 150.00K | N/A | |
| Accounts Payable | | | 8.54M | N/A | 1.07M | 1.07M | 27.00K | |
| Other Current Liabilities | | | N/A | N/A | 636.00K | 672.00K | N/A | |
| Total Current Liabilities | | | 9.93M | N/A | 2.92M | 1.89M | 27.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 9.50M | N/A | 2.27M | 2.40M | 0.00 | |
| Other Non-Current Liabilities | | | 2.25M | N/A | 2.16M | 3.31M | 1.88M | |
| Total Non-Current Liabilities | | | 11.76M | N/A | 4.43M | 5.71M | 1.88M | |
| |
| TOTAL LIABILITIES | | | 21.68M | N/A | 7.35M | 7.60M | 1.91M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -93.46M | N/A | -59.70M | -49.88M | -5.14M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 97.60M | N/A | 62.56M | 47.58M | 8.86M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 17.33M | N/A | 453.63M | 410.62M | 2.76M | |
| Tangible Book Value per Share | | | 0.24 | N/A | 0.01 | -0.01 | -0.38 | |
| Total Shareholders' Equity | | | 4.14M | N/A | 2.85M | -2.29M | 3.72M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 25.82M | N/A | 10.21M | 5.30M | 5.63M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.58 | N/A | 0.80 | -1.04 | N/A | |
| Current Ratio | | | 0.80 | N/A | 1.94 | 1.18 | 32.15 | |
| Return On Assets (ROA) | | | -66.58% | N/A | -96.27% | -124.13% | -77.42% | |
| Return On Equity (ROE) | | | -415.37% | N/A | -344.20% | N/A | -117.16% | |