| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 166.60K | 373.50K | 766.90K | |
| Cash Equivalents | | | 0.00 | 3.30K | N/A | N/A | N/A | |
| Receivables | | | 29.20K | 14.80K | 74.70K | 10.00K | 335.80K | |
| Other Current Assets | | | 181.80K | 28.30K | 2.20K | 25.60K | 55.10K | |
| Total Current Assets | | | 211.00K | 46.40K | 243.40K | 409.20K | 1.16M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.78M | 2.23M | 1.58M | 1.35M | 1.33M | |
| Total Non-Current Assets | | | 2.78M | 2.23M | 1.58M | 1.35M | 1.33M | |
| |
| TOTAL ASSETS | | | 2.99M | 2.28M | 1.82M | 1.76M | 2.49M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accounts Payable | | | 1.72M | 1.13M | 733.50K | 893.70K | 993.70K | |
| Other Current Liabilities | | | N/A | N/A | 0.00 | 129.80K | N/A | |
| Total Current Liabilities | | | 1.72M | 1.13M | 733.50K | 1.02M | 993.70K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.63M | 758.60K | 184.30K | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 1.63M | 758.60K | 184.30K | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 3.36M | 1.89M | 917.80K | 1.02M | 993.70K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -9.13M | -8.33M | -7.69M | -6.84M | -5.76M | |
| Additional Paid In Capital | | | 563.70K | 518.00K | 424.90K | N/A | N/A | |
| Common Shares | | | 8.19M | 8.19M | 8.16M | 7.58M | 7.26M | |
| Shares Outstanding | | | 51.69M | 51.69M | 51.04M | 39.04M | 37.04M | |
| Tangible Book Value per Share | | | -0.01 | 0.01 | 0.02 | 0.02 | 0.04 | |
| Total Shareholders' Equity | | | -368.40K | 383.40K | 902.60K | 738.50K | 1.49M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.99M | 2.28M | 1.82M | 1.76M | 2.49M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -4.44 | 1.98 | 0.20 | N/A | N/A | |
| Current Ratio | | | 0.12 | 0.04 | 0.33 | 0.40 | 1.17 | |
| Return On Assets (ROA) | | | -40.27% | -39.25% | -37.48% | -81.91% | -155.79% | |
| Return On Equity (ROE) | | | N/A | -233.05% | -75.59% | -195.42% | -259.47% | |