| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 500.00 | 4.20K | 1.10K | 200.00 | 7.10K | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 4.70K | 6.90K | 6.10K | 2.50K | 2.80K | |
| Other Current Assets | | | 100.00 | 100.00 | 100.00 | 300.00 | 200.00 | |
| Total Current Assets | | | 5.30K | 11.20K | 7.30K | 3.00K | 10.10K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.19M | 1.19M | 1.24M | 1.29M | 1.28M | |
| Other Non-Current Assets | | | 137.20K | 137.20K | 137.20K | 137.20K | 137.20K | |
| Total Non-Current Assets | | | 1.33M | 1.33M | 1.38M | 1.43M | 1.42M | |
| |
| TOTAL ASSETS | | | 1.33M | 1.34M | 1.39M | 1.43M | 1.43M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 700.20K | |
| Current Portion Of LT Debt. | | | 2.90K | 2.40K | 2.00K | 0.00 | 3.70K | |
| Accrued Expenses | | | 465.10K | 379.20K | 337.00K | 0.00 | 321.60K | |
| Accounts Payable | | | 116.50K | 130.50K | 125.60K | 373.20K | 628.90K | |
| Other Current Liabilities | | | 57.50K | 34.20K | 25.70K | 700.00 | 411.50K | |
| Total Current Liabilities | | | 642.00K | 546.30K | 490.30K | 373.90K | 2.07M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.21M | 962.50K | 1.10M | 884.60K | 598.10K | |
| Other Non-Current Liabilities | | | 124.50K | 105.70K | 87.60K | 63.00K | N/A | |
| Total Non-Current Liabilities | | | 1.34M | 1.07M | 1.19M | 947.60K | 598.10K | |
| |
| TOTAL LIABILITIES | | | 1.98M | 1.61M | 1.68M | 1.32M | 2.66M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -22.88M | -22.52M | -21.53M | -21.12M | -22.24M | |
| Common Shares | | | 22.24M | 22.24M | 21.23M | 21.23M | 20.93M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | 0.00 | 71.90K | |
| Shares Outstanding | | | 33.10M | 33.10M | 19.60M | 19.60M | 15.78M | |
| Tangible Book Value per Share | | | -0.02 | -0.01 | -0.01 | 0.01 | -0.08 | |
| Total Shareholders' Equity | | | -644.00K | -274.60K | -292.60K | 110.10K | -1.24M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.33M | 1.34M | 1.39M | 1.43M | 1.43M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.88 | -3.51 | -3.76 | 8.03 | -1.05 | |
| Current Ratio | | | 0.01 | 0.02 | 0.01 | 0.01 | 0.00 | |
| Return On Assets (ROA) | | | -123.75% | -128.37% | -32.77% | 44.47% | -19.18% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | 578.29% | N/A | |