| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.23M | 7.28M | 4.20M | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | 1.46M | 7.00M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 540.20K | 132.00K | 591.70K | 330.00K | 200.00K | |
| Inventories | | | 374.70K | 201.20K | 68.30K | N/A | 0.00 | |
| Other Current Assets | | | 245.00K | 191.40K | 330.00K | 80.00K | 410.00K | |
| Total Current Assets | | | 5.39M | 7.80M | 5.19M | 1.86M | 7.62M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 14.64M | 15.80M | 1.10M | 980.00K | 860.00K | |
| Investments And Advances | | | N/A | N/A | N/A | 0.00 | 13.40M | |
| Goodwill | | | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | |
| Other Non-Current Assets | | | 5.67M | 5.81M | 5.37M | 5.80M | 6.22M | |
| Total Non-Current Assets | | | 21.57M | 22.86M | 7.73M | 8.04M | 21.73M | |
| |
| TOTAL ASSETS | | | 26.96M | 30.66M | 12.91M | 9.90M | 29.35M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.31M | 2.98M | 260.90K | 30.00K | 10.00K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 1.06M | 1.27M | 843.50K | 590.00K | 910.00K | |
| Other Current Liabilities | | | 33.30K | 46.90K | 250.00K | 0.00 | 120.00K | |
| Total Current Liabilities | | | 4.40M | 4.29M | 1.35M | 630.00K | 1.04M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 18.96M | 19.42M | 6.40M | 5.14M | 60.00K | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 18.96M | 19.42M | 6.40M | 5.13M | 60.00K | |
| |
| TOTAL LIABILITIES | | | 23.36M | 23.71M | 7.76M | 5.76M | 1.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -147.20M | -143.86M | -134.37M | -127.32M | -102.20M | |
| Additional Paid In Capital | | | 19.22M | 19.22M | 17.46M | 16.89M | 15.88M | |
| Common Shares | | | 131.58M | 131.58M | 122.07M | 114.57M | 114.57M | |
| Other Shareholders' Equity | | | 4.10K | 1.10K | N/A | N/A | N/A | |
| Shares Outstanding | | | 12.69M | 12.69M | 8.59M | 6.57M | 6.57M | |
| Tangible Book Value per Share | | | 0.18 | 0.45 | 0.45 | 0.44 | 4.11 | |
| Total Shareholders' Equity | | | 3.60M | 6.94M | 5.15M | 4.14M | 28.25M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 26.96M | 30.66M | 12.91M | 9.90M | 29.35M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 5.27 | 2.80 | 1.24 | 1.24 | 0.00 | |
| Current Ratio | | | 1.23 | 1.82 | 3.83 | 2.95 | 7.33 | |
| Return On Assets (ROA) | | | -36.62% | -26.96% | -57.67% | -256.16% | -34.96% | |
| Return On Equity (ROE) | | | -274.39% | -119.03% | -144.49% | -612.56% | -36.32% | |