| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.60K | 11.50K | N/A | 9.30K | 138.80K | |
| Receivables | | | 900.00 | 5.80K | 1.40K | 16.50K | 4.90K | |
| Inventories | | | N/A | 0.00 | 159.10K | 171.30K | 4.80K | |
| Other Current Assets | | | 15.60K | 21.50K | 43.40K | 43.20K | 39.70K | |
| Total Current Assets | | | 21.20K | 38.80K | 215.60K | 240.30K | 188.20K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | 0.00 | 3.70K | 32.40K | |
| Intangibles | | | 5.90K | 6.80K | 7.90K | 4.01M | 4.55M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 5.90K | 6.80K | 7.90K | 4.01M | 4.58M | |
| |
| TOTAL ASSETS | | | 27.10K | 45.60K | 223.50K | 4.25M | 4.77M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.02M | 815.70K | 511.50K | 177.60K | 15.20K | |
| Current Portion Of LT Debt. | | | 242.30K | 243.50K | 580.20K | 641.00K | 685.60K | |
| Accrued Expenses | | | 15.00K | 20.00K | 20.00K | 22.00K | 32.00K | |
| Accounts Payable | | | 172.90K | 149.60K | 249.10K | 212.90K | 11.70K | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 1.45M | 1.23M | 1.36M | 1.05M | 744.50K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 10.70K | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 0.00 | 0.00 | 10.70K | |
| |
| TOTAL LIABILITIES | | | 1.45M | 1.23M | 1.36M | 1.05M | 755.20K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -11.13M | -10.88M | -10.84M | -6.50M | -5.69M | |
| Common Shares | | | 9.70M | 9.70M | 9.70M | 9.70M | 9.70M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 59.22M | 59.22M | 59.22M | 59.22M | 59.22M | |
| Tangible Book Value per Share | | | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | |
| Total Shareholders' Equity | | | -1.43M | -1.18M | -1.14M | 3.20M | 4.01M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 27.10K | 45.60K | 223.50K | 4.25M | 4.77M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | 0.01 | |
| Current Ratio | | | 0.01 | 0.03 | 0.16 | 0.23 | 0.25 | |
| Return On Assets (ROA) | | | -327.68% | -160.53% | -1966.71% | -25.26% | -34.65% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -33.57% | -41.17% | |