| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 33.30K | N/A | 4.70K | 0.00 | 0.00 | |
| Receivables | | | 500.00 | 0.00 | 10.40K | 0.00 | 297.40K | |
| Other Current Assets | | | 14.20K | 0.00 | 4.00K | 4.10K | 5.70K | |
| Total Current Assets | | | 47.90K | 0.00 | 19.10K | 4.10K | 303.10K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | N/A | N/A | N/A | |
| Investments And Advances | | | 100.00 | 0.00 | 200.00 | 4.60K | 4.60K | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | N/A | N/A | |
| Total Non-Current Assets | | | 100.00 | N/A | 200.00 | 4.70K | 4.70K | |
| |
| TOTAL ASSETS | | | 48.00K | 10.00K | 19.30K | 8.80K | 307.80K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 800.00 | 1.10K | 0.00 | |
| Accrued Expenses | | | 122.00K | 160.00K | 162.00K | 163.50K | 198.10K | |
| Accounts Payable | | | 309.50K | 270.00K | 257.60K | 379.90K | 824.90K | |
| Other Current Liabilities | | | N/A | N/A | N/A | 0.00 | 120.00K | |
| Total Current Liabilities | | | 431.40K | 430.00K | 420.40K | 544.40K | 1.14M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 696.30K | 500.00K | 368.40K | 218.40K | 0.00 | |
| Other Non-Current Liabilities | | | 38.50K | 100.00K | 46.50K | 46.50K | 8.00K | |
| Total Non-Current Liabilities | | | 734.90K | 600.00K | 414.90K | 264.90K | 8.00K | |
| |
| TOTAL LIABILITIES | | | 1.17M | 1.03M | 835.30K | 809.30K | 1.15M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.60M | -1.50M | -1.29M | -1.28M | -1.32M | |
| Additional Paid In Capital | | | 278.20K | 280.00K | 278.20K | 278.20K | 278.20K | |
| Common Shares | | | 199.70K | 200.00K | 199.70K | 199.70K | 199.70K | |
| Other Shareholders' Equity | | | 0.00 | 0.00 | N/A | N/A | N/A | |
| Shares Outstanding | | | 19.97M | 20.00M | 19.97M | 19.97M | 19.97M | |
| Tangible Book Value per Share | | | -0.06 | N/A | -0.04 | -0.04 | -0.04 | |
| Total Shareholders' Equity | | | -1.12M | -1.03M | -816.00K | -800.60K | -843.30K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 48.00K | 10.00K | 19.30K | 8.80K | 307.80K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.62 | -0.49 | -0.45 | -0.27 | N/A | |
| Current Ratio | | | 0.11 | N/A | 0.05 | 0.01 | 0.27 | |
| Return On Assets (ROA) | | | -312.50% | -2100.00% | -79.79% | 486.36% | -231.35% | |