| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 1.19M | 1.20M | 350.00K | |
| Cash Equivalents | | | 792.00K | N/A | N/A | N/A | N/A | |
| Receivables | | | 4.78M | N/A | 9.20K | 10.00K | 10.00K | |
| Inventories | | | 2.14M | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 7.71M | N/A | 860.30K | 1.21M | 350.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.99M | N/A | N/A | N/A | N/A | |
| Goodwill | | | 4.00K | N/A | N/A | N/A | N/A | |
| Intangibles | | | 255.00K | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 33.00K | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 4.28M | N/A | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL ASSETS | | | 11.99M | N/A | 860.30K | 1.21M | 350.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | N/A | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.64M | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 2.74M | N/A | 2.90K | 0.00 | 0.00 | |
| Other Current Liabilities | | | 479.00K | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 5.86M | N/A | 2.90K | 0.00 | 0.00 | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.27M | N/A | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 956.00K | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 3.23M | N/A | 0.00 | N/A | N/A | |
| |
| TOTAL LIABILITIES | | | 9.09M | N/A | 2.90K | 0.00 | 0.00 | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -5.25M | N/A | -158.70K | -240.00K | -180.00K | |
| Additional Paid In Capital | | | N/A | N/A | 64.90K | 90.00K | 90.00K | |
| Common Shares | | | 7.86M | N/A | 1.02M | 1.36M | 440.00K | |
| Other Shareholders' Equity | | | 301.00K | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 68.16M | N/A | 11.99M | 11.60M | 6.60M | |
| Tangible Book Value per Share | | | 0.04 | N/A | 0.07 | 0.10 | 0.05 | |
| Total Shareholders' Equity | | | 2.91M | N/A | 857.40K | 1.21M | 350.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.99M | N/A | 860.30K | 1.21M | 350.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.78 | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 1.32 | N/A | 296.66 | N/A | N/A | |
| Return On Assets (ROA) | | | -4.99% | N/A | -5.24% | -4.96% | -31.43% | |
| Return On Equity (ROE) | | | -20.58% | N/A | -5.26% | -4.96% | -31.43% | |
| Return On Invested Capital (ROIC) | | | 18.75% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 21.53% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 22.63% | N/A | N/A | N/A | N/A | |