| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 154.60K | 550.70K | 1.35M | 977.90K | 1.79M | |
| Receivables | | | 377.70K | 255.70K | 456.00K | 203.10K | 285.80K | |
| Inventories | | | 117.80K | 123.00K | 591.50K | 689.20K | 155.00K | |
| Other Current Assets | | | 201.20K | 234.50K | 363.70K | 455.70K | 491.20K | |
| Total Current Assets | | | 851.30K | 1.16M | 2.76M | 2.33M | 2.72M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 387.50K | 443.30K | 22.80K | 24.40K | 28.30K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 387.50K | 443.30K | 22.80K | 24.30K | 28.30K | |
| |
| TOTAL ASSETS | | | 1.24M | 1.61M | 2.78M | 2.35M | 2.75M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 120.00K | 109.00K | |
| Current Portion Of LT Debt. | | | 1.09M | 696.40K | 595.20K | 509.50K | 707.30K | |
| Accrued Expenses | | | 715.90K | 599.50K | 719.80K | 338.00K | N/A | |
| Accounts Payable | | | 858.30K | 1.00M | 530.60K | 234.60K | 1.40M | |
| Other Current Liabilities | | | 2.49M | 2.08M | 1.89M | 1.63M | 1.70M | |
| Total Current Liabilities | | | 5.15M | 4.38M | 3.73M | 2.84M | 3.92M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 712.30K | 591.10K | 236.30K | 297.40K | 144.60K | |
| Other Non-Current Liabilities | | | 1.41M | 1.41M | 61.60K | 71.30K | 192.80K | |
| Total Non-Current Liabilities | | | 2.12M | 2.00M | 297.90K | 368.60K | 337.50K | |
| |
| TOTAL LIABILITIES | | | 7.28M | 6.38M | 4.03M | 3.21M | 4.25M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -24.25M | -22.98M | -18.64M | -16.93M | -16.44M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 18.05M | 18.05M | 17.23M | 15.91M | 14.84M | |
| Other Shareholders' Equity | | | 161.30K | 161.30K | 161.30K | 161.30K | 97.40K | |
| Shares Outstanding | | | 114.09M | 114.09M | 97.35M | 78.24M | 61.75M | |
| Tangible Book Value per Share | | | -0.05 | -0.04 | -0.01 | -0.01 | -0.02 | |
| Total Shareholders' Equity | | | -6.04M | -4.78M | -1.25M | -855.00K | -1.51M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.24M | 1.61M | 2.78M | 2.35M | 2.75M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.12 | -0.12 | -0.19 | -0.49 | -0.17 | |
| Current Ratio | | | 0.17 | 0.27 | 0.74 | 0.82 | 0.69 | |
| Return On Assets (ROA) | | | -326.28% | -284.95% | -65.55% | -20.87% | -41.49% | |