| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 707.90K | 1.71M | 18.60K | 500.00 | 100.00K | |
| Receivables | | | 374.20K | 9.70K | 12.10K | 5.00K | 0.00 | |
| Other Current Assets | | | 128.30K | 160.80K | 230.00K | 112.50K | 0.00 | |
| Total Current Assets | | | 1.21M | 1.88M | 260.70K | 118.00K | 100.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.22M | 906.50K | 326.40K | 40.00K | 150.00K | |
| Investments And Advances | | | 523.20K | N/A | N/A | N/A | N/A | |
| Intangibles | | | 1.71M | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 3.45M | 906.50K | 326.40K | 40.00K | 150.00K | |
| |
| TOTAL ASSETS | | | 4.66M | 2.78M | 587.10K | 158.00K | 250.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 86.00K | 87.70K | 94.70K | 69.80K | 80.00K | |
| Accrued Expenses | | | 360.90K | N/A | 176.60K | 138.10K | 110.00K | |
| Accounts Payable | | | 667.20K | 377.00K | 648.60K | 913.80K | 750.00K | |
| Other Current Liabilities | | | 488.80K | N/A | N/A | 0.00 | 80.00K | |
| Total Current Liabilities | | | 1.60M | 464.70K | 919.90K | 1.12M | 1.02M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 99.10K | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 99.10K | 0.00 | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 1.70M | 464.70K | 919.90K | 1.12M | 1.02M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -37.08M | -32.64M | -28.74M | -27.17M | -25.93M | |
| Additional Paid In Capital | | | 5.84M | 3.78M | 2.35M | 2.07M | 1.96M | |
| Common Shares | | | 34.29M | 31.32M | 26.08M | 24.13M | 23.20M | |
| Other Shareholders' Equity | | | -94.00K | -143.60K | -19.60K | N/A | N/A | |
| Shares Outstanding | | | 64.07M | 60.23M | 48.83M | 35.77M | 28.73M | |
| Tangible Book Value per Share | | | 0.02 | 0.04 | -0.01 | -0.03 | -0.03 | |
| Total Shareholders' Equity | | | 2.96M | 2.32M | -332.90K | -963.70K | -780.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.66M | 2.78M | 587.10K | 158.00K | 250.00K | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.76 | 4.04 | 0.28 | 0.11 | 0.10 | |
| Return On Assets (ROA) | | | -108.03% | -139.92% | -268.30% | -782.66% | -288.00% | |
| Return On Equity (ROE) | | | -170.11% | -167.94% | N/A | N/A | N/A | |