| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 194.60K | 378.60K | 208.50K | 206.80K | 5.93M | |
| Receivables | | | 227.70K | 170.00K | 438.10K | 424.50K | 243.90K | |
| Other Current Assets | | | 145.10K | 93.70K | 150.40K | 250.80K | 773.90K | |
| Total Current Assets | | | 567.40K | 642.20K | 797.00K | 882.10K | 6.95M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 96.20K | 130.80K | 684.00K | 849.00K | 1.63M | |
| Intangibles | | | N/A | 0.00 | 3.59M | 6.04M | 8.50M | |
| Other Non-Current Assets | | | 447.70K | 442.60K | 441.20K | 440.50K | 0.00 | |
| Total Non-Current Assets | | | 543.90K | 573.40K | 4.71M | 7.33M | 10.13M | |
| |
| TOTAL ASSETS | | | 1.11M | 1.22M | 5.51M | 8.21M | 17.08M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 13.56M | 11.30M | 1.75M | 5.81M | 200.00K | |
| Current Portion Of LT Debt. | | | 15.62M | 15.37M | 4.69M | 203.40K | 389.10K | |
| Accrued Expenses | | | 3.09M | 2.43M | 1.31M | N/A | N/A | |
| Accounts Payable | | | 4.86M | 4.52M | 3.53M | 3.67M | 1.91M | |
| Other Current Liabilities | | | 0.00 | 35.90K | 35.10K | 34.70K | 42.90K | |
| Total Current Liabilities | | | 37.13M | 33.65M | 11.30M | 9.71M | 2.54M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 9.57M | 0.00 | 749.60K | |
| Other Non-Current Liabilities | | | N/A | N/A | 0.00 | 920.00K | N/A | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 9.57M | 920.10K | 749.60K | |
| |
| TOTAL LIABILITIES | | | 37.13M | 33.65M | 20.87M | 10.63M | 3.29M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -95.46M | -90.23M | -72.08M | -57.02M | -40.81M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 59.41M | 57.77M | 56.67M | 54.53M | 54.53M | |
| Other Shareholders' Equity | | | 30.50K | 26.80K | 49.10K | 68.90K | 67.70K | |
| Shares Outstanding | | | 406.26M | 332.25M | 288.57M | 253.33M | 253.33M | |
| Tangible Book Value per Share | | | -0.09 | -0.10 | -0.07 | -0.03 | 0.02 | |
| Total Shareholders' Equity | | | -36.02M | -32.44M | -15.36M | -2.42M | 13.79M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.11M | 1.22M | 5.51M | 8.21M | 17.08M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | -0.74 | N/A | 0.07 | |
| Current Ratio | | | 0.02 | 0.02 | 0.07 | 0.09 | 2.73 | |
| Return On Assets (ROA) | | | -1249.36% | -1496.75% | -299.74% | -204.83% | -86.91% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -107.67% | |