| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.66M | 3.40M | 41.80K | 124.70K | 5.30K | |
| Receivables | | | 2.30K | 3.70K | 2.20K | 3.00K | 4.00K | |
| Other Current Assets | | | 156.10K | 9.10K | 400.00 | N/A | N/A | |
| Total Current Assets | | | 2.82M | 3.41M | 44.50K | 127.70K | 9.20K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 7.16M | 3.48M | 1.05M | 881.20K | 699.30K | |
| Other Non-Current Assets | | | 184.50K | 212.30K | 14.80K | 15.10K | 13.80K | |
| Total Non-Current Assets | | | 7.34M | 3.69M | 1.06M | 896.30K | 713.20K | |
| |
| TOTAL ASSETS | | | 10.16M | 7.10M | 1.11M | 1.02M | 722.40K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 40.00K | 40.00K | 0.00 | |
| Accounts Payable | | | 252.20K | 78.20K | 48.00K | 42.00K | 125.10K | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 252.20K | 78.20K | 88.00K | 82.10K | 125.10K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 40.00K | |
| Other Non-Current Liabilities | | | 83.50K | 234.80K | 646.90K | 611.40K | 481.70K | |
| Total Non-Current Liabilities | | | 83.50K | 234.80K | 646.80K | 611.40K | 521.60K | |
| |
| TOTAL LIABILITIES | | | 335.70K | 313.00K | 734.80K | 693.50K | 646.70K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -12.72M | -12.36M | -12.07M | -11.97M | -11.88M | |
| Additional Paid In Capital | | | N/A | 0.00 | 40.00K | N/A | N/A | |
| Common Shares | | | 22.53M | 19.15M | 12.40M | 12.30M | 11.96M | |
| Other Shareholders' Equity | | | 15.00K | 0.00 | 40.00K | N/A | N/A | |
| Shares Outstanding | | | 39.60M | 32.55M | 15.88M | 14.88M | 11.38M | |
| Tangible Book Value per Share | | | 0.25 | 0.21 | 0.02 | 0.02 | 0.01 | |
| Total Shareholders' Equity | | | 9.82M | 6.79M | 373.40K | 330.60K | 75.70K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.16M | 7.10M | 1.11M | 1.02M | 722.40K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | 0.53 | |
| Current Ratio | | | 11.19 | 43.64 | 0.51 | 1.56 | 0.07 | |
| Return On Assets (ROA) | | | -6.99% | -8.26% | -12.73% | -13.74% | 27.91% | |
| Return On Equity (ROE) | | | -7.22% | -8.64% | -37.79% | -42.56% | 266.31% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 24.36% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 24.36% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 24.36% | |