ASSETS | |
---|
Current Assets | |
---|
Cash | | | 94.78K | 103.60K | 405.79K | 1.41M | 1.11M | |
Receivables | | | 33.45K | 95.72K | 443.14K | 879.83K | 961.78K | |
Other Current Assets | | | 13.44K | 1.51K | 218.40K | 335.90K | 391.40K | |
Total Current Assets | | | 141.67K | 200.82K | 1.07M | 2.63M | 2.46M | |
|
Non-Current Assets | |
---|
PPE Net | | | N/A | 0.00 | 1.09K | 9.95K | 6.80K | |
Goodwill | | | N/A | 0.00 | 0.00 | N/A | 0.00 | |
Intangibles | | | N/A | 0.00 | 0.00 | 1.88M | 3.70M | |
Total Non-Current Assets | | | 0.00 | 0.00 | 1.09K | 1.89M | 3.71M | |
|
TOTAL ASSETS | | | 141.67K | 200.82K | 1.07M | 4.52M | 6.17M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 65.05K | 65.05K | 66.68K | 0.00 | 67.19K | |
Accrued Expenses | | | 89.27K | 96.77K | N/A | N/A | N/A | |
Accounts Payable | | | 64.98K | 533.01K | 514.47K | 2.22M | 1.51M | |
Other Current Liabilities | | | 993.08K | 908.25K | 900.65K | 955.98K | 458.05K | |
Total Current Liabilities | | | 1.21M | 1.60M | 1.48M | 3.18M | 2.04M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 308.89K | 417.70K | 1.23M | 1.28M | 104.23K | |
Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 438.00K | |
Other Non-Current Liabilities | | | 70.10K | 225.54K | 237.61K | 254.84K | 491.60K | |
Total Non-Current Liabilities | | | 378.99K | 643.23K | 1.47M | 1.53M | 1.03M | |
|
TOTAL LIABILITIES | | | 1.59M | 2.25M | 2.95M | 4.71M | 3.07M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -14.22M | -14.78M | -13.77M | -11.24M | -6.70M | |
Additional Paid In Capital | | | 178.78K | 178.78K | N/A | N/A | 0.00 | |
Common Shares | | | 12.78M | 12.78M | 11.72M | 10.80M | 9.71M | |
Other Shareholders' Equity | | | -191.82K | -218.37K | 166.55K | 250.49K | 92.60K | |
Shares Outstanding | | | 5.10M | 5.10M | 4.07M | 3.02M | 2.49M | |
Tangible Book Value per Share | | | -0.61 | -0.72 | -0.87 | -1.34 | -1.43 | |
Total Shareholders' Equity | | | -1.45M | -2.05M | -1.88M | -188.48K | 3.10M | |
|
TOTAL LIABILITIES AND EQUITY | | | 141.67K | 200.82K | 1.07M | 4.52M | 6.17M | |
|
Statistics | |
---|
Debt/Equity | | | -0.21 | -0.20 | -0.65 | -6.77 | 0.03 | |
Current Ratio | | | 0.12 | 0.13 | 0.72 | 0.83 | 1.21 | |
Return On Assets (ROA) | | | -835.70% | -490.59% | -235.83% | -99.41% | -110.57% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -219.96% | |