| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 170.00K | 2.69M | 20.00K | |
| Cash Equivalents | | | 2.54M | N/A | N/A | N/A | N/A | |
| Receivables | | | 1.13M | N/A | 170.00K | 700.00K | 220.00K | |
| Inventories | | | 508.80K | N/A | 390.00K | 90.00K | 0.00 | |
| Other Current Assets | | | 392.40K | N/A | 780.00K | 580.00K | 50.00K | |
| Total Current Assets | | | 4.57M | N/A | 1.52M | 4.06M | 300.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.93M | N/A | 1.04M | 1.17M | 250.00K | |
| Intangibles | | | 2.49M | N/A | 4.74M | 3.47M | 640.00K | |
| Other Non-Current Assets | | | 112.40K | N/A | 20.00K | 20.00K | 150.00K | |
| Total Non-Current Assets | | | 5.53M | N/A | 5.80M | 4.66M | 400.00K | |
| |
| TOTAL ASSETS | | | 10.11M | N/A | 7.32M | 8.72M | 700.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | N/A | 0.00 | 0.00 | 290.00K | |
| Current Portion Of LT Debt. | | | 415.50K | N/A | 2.27M | 30.00K | 90.00K | |
| Accrued Expenses | | | 992.60K | N/A | 2.32M | 510.00K | 60.00K | |
| Accounts Payable | | | 304.60K | N/A | 2.29M | 620.00K | 130.00K | |
| Other Current Liabilities | | | 439.30K | N/A | 50.00K | 0.00 | 40.00K | |
| Total Current Liabilities | | | 2.15M | N/A | 6.93M | 1.16M | 600.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.33M | N/A | 290.00K | 330.00K | 330.00K | |
| Other Non-Current Liabilities | | | 1.04M | N/A | 1.12M | 1.11M | 0.00 | |
| Total Non-Current Liabilities | | | 3.37M | N/A | 1.40M | 1.43M | 330.00K | |
| |
| TOTAL LIABILITIES | | | 5.52M | N/A | 8.33M | 2.59M | 930.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -39.56M | N/A | -20.40M | -11.08M | -2.52M | |
| Common Shares | | | 44.20M | N/A | 19.50M | 17.22M | 2.28M | |
| Other Shareholders' Equity | | | -55.50K | N/A | -100.00K | -10.00K | 0.00 | |
| Shares Outstanding | | | 667.70K | N/A | 3.70K | 3.30K | 1.80K | |
| Tangible Book Value per Share | | | 3.14 | N/A | -1.56K | 795.80 | -0.61 | |
| Total Shareholders' Equity | | | 4.58M | N/A | -1.00M | 6.12M | -230.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 10.11M | N/A | 7.32M | 8.72M | 700.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.51 | N/A | -0.29 | 0.05 | -2.70 | |
| Current Ratio | | | 2.13 | N/A | 0.22 | 3.50 | 0.50 | |
| Return On Assets (ROA) | | | -94.61% | N/A | -143.72% | -106.88% | -164.29% | |
| Return On Equity (ROE) | | | -208.55% | N/A | N/A | -152.29% | N/A | |