| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 372.10K | 1.18M | 50.30K | 87.00K | 396.80K | |
| Receivables | | | 63.30K | 70.20K | 44.10K | 6.50K | 4.30K | |
| Other Current Assets | | | 46.20K | 196.70K | 131.90K | 2.10K | 5.60K | |
| Total Current Assets | | | 481.60K | 1.45M | 228.80K | 95.60K | 406.70K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.65M | 3.32M | 1.14M | 57.10K | 85.30K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 72.50K | 61.00K | 228.20K | 93.90K | 61.00K | |
| Total Non-Current Assets | | | 3.72M | 3.38M | 1.27M | 151.00K | 146.30K | |
| |
| TOTAL ASSETS | | | 4.20M | 4.83M | 1.50M | 246.60K | 553.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accounts Payable | | | 389.50K | 248.50K | 1.15M | 150.80K | 25.50K | |
| Other Current Liabilities | | | 46.40K | 43.10K | 284.70K | 235.20K | 50.20K | |
| Total Current Liabilities | | | 435.90K | 291.60K | 1.44M | 386.00K | 75.80K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | 0.00 | 69.40K | N/A | N/A | |
| Other Non-Current Liabilities | | | 356.30K | 424.80K | 0.00 | N/A | N/A | |
| Total Non-Current Liabilities | | | 356.20K | 424.80K | 69.30K | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 792.10K | 716.40K | 1.51M | 386.00K | 75.80K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -4.38M | -3.41M | -2.07M | -15.73M | -15.12M | |
| Common Shares | | | 7.80M | 7.55M | 2.07M | 15.75M | 15.75M | |
| Other Shareholders' Equity | | | -13.20K | -13.20K | -13.20K | -158.00K | -158.00K | |
| Shares Outstanding | | | 99.38M | 98.99M | 29.97M | 8.42M | 8.42M | |
| Tangible Book Value per Share | | | 0.03 | 0.04 | -0.00 | -0.02 | 0.06 | |
| Total Shareholders' Equity | | | 3.41M | 4.12M | -13.60K | -139.40K | 477.20K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.20M | 4.83M | 1.50M | 246.60K | 553.00K | |
| |
| Statistics | |
|---|
| Current Ratio | | | 1.10 | 4.97 | 0.16 | 0.25 | 5.37 | |
| Return On Assets (ROA) | | | -43.82% | -36.96% | -25.38% | -281.43% | -176.78% | |
| Return On Equity (ROE) | | | -54.00% | -43.38% | N/A | N/A | -204.86% | |