| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 64.00K | 80.70K | N/A | N/A | |
| Cash Equivalents | | | N/A | 0.00 | 10.30K | 56.30K | 107.60K | |
| Receivables | | | 70.00K | 40.00K | 110.00K | 135.10K | 258.80K | |
| Inventories | | | 30.00K | 30.00K | 40.00K | 40.60K | 50.50K | |
| Other Current Assets | | | 30.00K | 30.00K | 20.00K | 13.60K | 16.90K | |
| Total Current Assets | | | 180.00K | 160.00K | 260.00K | 245.50K | 433.70K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 50.00K | 60.00K | 80.00K | 34.20K | 52.70K | |
| Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 40.00K | 60.00K | 80.00K | 34.20K | 52.80K | |
| |
| TOTAL ASSETS | | | 220.00K | 220.00K | 340.00K | 279.70K | 486.50K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 510.00K | 230.00K | 420.00K | 324.50K | 399.50K | |
| Current Portion Of LT Debt. | | | 30.00K | 20.00K | 20.00K | 20.10K | 17.10K | |
| Accrued Expenses | | | 50.00K | 50.00K | 70.00K | 42.40K | N/A | |
| Accounts Payable | | | 20.00K | 30.00K | 130.00K | 116.50K | 241.60K | |
| Other Current Liabilities | | | 30.00K | 130.00K | 150.00K | 183.60K | 230.90K | |
| Total Current Liabilities | | | 630.00K | 470.00K | 800.00K | 687.10K | 889.10K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 10.00K | 30.00K | 50.00K | 0.00 | 20.70K | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 10.00K | 30.00K | 50.00K | 0.00 | 20.80K | |
| |
| TOTAL LIABILITIES | | | 640.00K | 500.00K | 850.00K | 687.10K | 909.90K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -31.00M | -31.00M | -35.00M | -35.00M | -35.00M | |
| Additional Paid In Capital | | | N/A | N/A | 4.37M | 4.37M | 4.36M | |
| Common Shares | | | 31.00M | 31.00M | 30.00M | 30.23M | 30.22M | |
| Shares Outstanding | | | 193.00M | 193.00M | 151.00M | 150.92M | 141.49M | |
| Tangible Book Value per Share | | | N/A | -0.00 | -0.00 | -0.00 | -0.00 | |
| Total Shareholders' Equity | | | -420.00K | -280.00K | -500.00K | -407.30K | -423.40K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 220.00K | 220.00K | 340.00K | 279.70K | 486.50K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.24 | -0.93 | -0.94 | N/A | -0.99 | |
| Current Ratio | | | 0.29 | 0.34 | 0.33 | 0.36 | 0.49 | |
| Return On Assets (ROA) | | | -140.91% | -86.36% | -29.41% | -0.89% | 0.06% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |