| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 72.50K | 140.70K | 184.30K | 194.30K | 130.90K | |
| Receivables | | | 2.90K | 68.00K | 93.20K | 122.20K | 133.70K | |
| Other Current Assets | | | 0.00 | 0.00 | 27.50K | 0.00 | 6.90K | |
| Total Current Assets | | | 75.40K | 208.70K | 305.00K | 316.50K | 271.50K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.80M | 5.68M | 4.10M | 3.34M | 2.79M | |
| Investments And Advances | | | 97.10K | 97.10K | -47.90K | -100.00 | 208.20K | |
| Other Non-Current Assets | | | 27.50K | 27.70K | 60.50K | 324.90K | 61.00K | |
| Total Non-Current Assets | | | 5.93M | 5.80M | 4.12M | 3.66M | 3.06M | |
| |
| TOTAL ASSETS | | | 6.00M | 6.01M | 4.42M | 3.98M | 3.33M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 50.00K | 50.00K | 50.00K | 50.00K | 501.90K | |
| Accounts Payable | | | 203.10K | 135.40K | 35.20K | 40.00K | 51.70K | |
| Other Current Liabilities | | | -2.00K | -2.00K | -2.00K | N/A | N/A | |
| Total Current Liabilities | | | 251.10K | 183.40K | 83.20K | 90.00K | 553.60K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.70M | 4.61M | 2.96M | 1.83M | 0.00 | |
| Total Non-Current Liabilities | | | 4.70M | 4.61M | 2.96M | 1.83M | 0.00 | |
| |
| TOTAL LIABILITIES | | | 4.95M | 4.79M | 3.05M | 1.92M | 553.60K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -23.41M | -23.24M | -22.30M | -21.61M | -20.89M | |
| Common Shares | | | 24.46M | 24.46M | 23.67M | 23.67M | 23.67M | |
| Shares Outstanding | | | 43.43M | 43.43M | 28.18M | 28.18M | 24.24M | |
| Tangible Book Value per Share | | | 0.02 | 0.03 | 0.05 | 0.07 | 0.11 | |
| Total Shareholders' Equity | | | 1.05M | 1.22M | 1.37M | 2.06M | 2.78M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 6.00M | 6.01M | 4.42M | 3.98M | 3.33M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 4.53 | 3.82 | 2.19 | 0.91 | N/A | |
| Current Ratio | | | 0.30 | 1.14 | 3.67 | 3.52 | 0.49 | |
| Return On Assets (ROA) | | | -13.78% | -15.74% | -15.52% | -18.09% | 28.11% | |
| Return On Equity (ROE) | | | -78.88% | -77.58% | -49.95% | -34.94% | 33.70% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 20.80% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 20.80% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 20.80% | |