| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 76.00K | 140.00K | 32.30K | 108.80K | 19.60K | |
| Receivables | | | 136.70K | 131.80K | 118.60K | 114.50K | 43.40K | |
| Other Current Assets | | | N/A | 0.00 | 5.00K | 16.50K | 1.90K | |
| Total Current Assets | | | 212.60K | 271.80K | 155.90K | 239.80K | 64.90K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 15.00K | 15.00K | 0.00 | 1.18M | 1.18M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | 0.00 | |
| Total Non-Current Assets | | | 15.00K | 15.00K | 0.00 | 1.18M | 1.18M | |
| |
| TOTAL ASSETS | | | 227.60K | 286.80K | 155.90K | 1.42M | 1.24M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 18.80K | 18.80K | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 237.00K | 134.60K | 239.00K | N/A | N/A | |
| Accounts Payable | | | 360.60K | 283.50K | 251.70K | 452.50K | 1.03M | |
| Other Current Liabilities | | | 140.50K | 241.40K | 14.00K | 106.20K | 173.70K | |
| Total Current Liabilities | | | 756.80K | 678.30K | 504.70K | 558.70K | 1.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 756.80K | 678.30K | 504.70K | 558.70K | 1.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -9.94M | -9.80M | -9.47M | -8.25M | -6.83M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | 0.00 | 43.00K | |
| Common Shares | | | 9.41M | 9.41M | 9.12M | 9.12M | 6.83M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 9.35M | 9.35M | 4.74M | 4.74M | 1.20M | |
| Tangible Book Value per Share | | | -0.06 | -0.04 | -0.07 | 0.18 | 0.03 | |
| Total Shareholders' Equity | | | -529.20K | -391.50K | -348.80K | 865.30K | 40.30K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 227.60K | 286.80K | 155.90K | 1.42M | 1.24M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.28 | 0.40 | 0.31 | 0.43 | 0.05 | |
| Return On Assets (ROA) | | | -177.68% | -116.35% | -778.83% | -116.69% | -39.39% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -192.04% | -1215.88% | |