| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 324.00K | 354.00K | 56.30K | 324.10K | 2.47M | |
| Receivables | | | 131.60K | 161.20K | 184.30K | 59.40K | 837.80K | |
| Inventories | | | 447.20K | 257.90K | 1.22M | 701.50K | 1.18M | |
| Other Current Assets | | | 70.90K | 88.60K | 110.00K | 188.90K | 266.70K | |
| Total Current Assets | | | 973.70K | 861.70K | 1.57M | 1.27M | 4.75M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.75M | 1.87M | 2.36M | 2.85M | 1.08M | |
| Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 27.90K | 27.90K | 27.90K | 27.90K | 27.90K | |
| Total Non-Current Assets | | | 1.78M | 1.90M | 2.39M | 2.88M | 1.42M | |
| |
| TOTAL ASSETS | | | 2.75M | 2.76M | 3.96M | 4.16M | 6.17M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.50M | 3.22M | 950.40K | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 615.20K | 600.70K | 546.30K | 296.70K | 121.70K | |
| Accrued Expenses | | | N/A | 158.30K | 158.40K | 191.00K | 222.70K | |
| Accounts Payable | | | 1.95M | 1.89M | 2.05M | 1.48M | 1.42M | |
| Other Current Liabilities | | | 441.60K | 15.60K | 989.10K | 240.20K | 390.80K | |
| Total Current Liabilities | | | 6.51M | 5.73M | 4.54M | 2.21M | 2.15M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.65M | 1.76M | 2.24M | 1.98M | 893.80K | |
| Other Non-Current Liabilities | | | N/A | 578.70K | 631.90K | 581.30K | 783.80K | |
| Total Non-Current Liabilities | | | 1.65M | 1.76M | 2.24M | 2.56M | 1.68M | |
| |
| TOTAL LIABILITIES | | | 8.16M | 7.49M | 6.78M | 4.77M | 3.83M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -101.72M | -100.53M | -97.03M | -92.98M | -86.87M | |
| Additional Paid In Capital | | | 11.38M | 11.38M | 11.03M | 10.79M | 9.33M | |
| Common Shares | | | 84.80M | 84.41M | 83.19M | 81.58M | 79.88M | |
| Other Shareholders' Equity | | | 127.00K | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 80.03M | 77.04M | 65.69M | 59.19M | 55.49M | |
| Tangible Book Value per Share | | | -0.07 | -0.06 | -0.04 | -0.01 | 0.04 | |
| Total Shareholders' Equity | | | -5.41M | -4.73M | -2.81M | -612.10K | 2.34M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.75M | 2.76M | 3.96M | 4.16M | 6.17M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.95 | -1.05 | -1.13 | -3.23 | 0.38 | |
| Current Ratio | | | 0.15 | 0.15 | 0.35 | 0.58 | 2.21 | |
| Return On Assets (ROA) | | | -146.08% | -122.01% | -107.69% | -145.52% | -76.91% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -202.62% | |