| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.42M | 432.50K | 403.50K | 409.70K | |
| Receivables | | | 915.00K | 50.30K | 4.80K | 112.80K | |
| Inventories | | | 468.10K | 98.80K | 0.00 | N/A | |
| Other Current Assets | | | 744.20K | 134.00K | 155.80K | 500.00 | |
| Total Current Assets | | | 3.55M | 1.00M | 766.40K | 939.90K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.21M | 307.90K | 0.00 | N/A | |
| Investments And Advances | | | N/A | 5.59M | 21.10M | 309.74M | |
| Intangibles | | | 2.66M | 1.76M | 927.20K | 254.90K | |
| Other Non-Current Assets | | | 25.70K | 23.40K | 0.00 | N/A | |
| Total Non-Current Assets | | | 3.90M | 2.09M | 927.20K | 254.90K | |
| |
| TOTAL ASSETS | | | 7.45M | 3.10M | 1.69M | 1.19M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 1.33M | 307.20K | 42.40K | 38.00K | |
| Accounts Payable | | | 933.30K | 770.30K | 1.70K | 12.40K | |
| Other Current Liabilities | | | 6.69M | 1.14M | 0.00 | 442.80K | |
| Total Current Liabilities | | | 8.95M | 2.22M | 44.10K | 50.40K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 614.10K | 25.17M | 4.60M | 2.22M | |
| Total Non-Current Liabilities | | | 614.10K | 25.17M | 4.60M | 2.22M | |
| |
| TOTAL LIABILITIES | | | 9.56M | 27.39M | 4.65M | 2.27M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -59.09M | -24.73M | -3.20M | -1.26M | |
| Additional Paid In Capital | | | 56.97M | 330.40K | 133.40K | 71.50K | |
| Common Shares | | | 2.80K | 109.00K | 109.00K | 109.00K | |
| Other Shareholders' Equity | | | N/A | -600.00K | -600.00K | -600.00K | |
| Shares Outstanding | | | 27.74M | 27.64M | 27.64M | 27.64M | |
| Tangible Book Value per Share | | | -0.17 | -0.94 | -0.14 | -0.05 | |
| Total Shareholders' Equity | | | -2.12M | -24.29M | -2.95M | -1.08M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.45M | 3.10M | 1.69M | 1.19M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.40 | 0.45 | 17.38 | 18.65 | |
| Return On Assets (ROA) | | | -519.60% | -695.47% | -114.54% | -81.03% | |