| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 938.30K | 1.06M | 562.20K | 239.10K | 627.80K | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 2.90M | 1.97M | 1.35M | 2.41M | 1.83M | |
| Inventories | | | 58.30K | 73.00K | 138.80K | 96.40K | 372.60K | |
| Other Current Assets | | | 121.50K | 20.30K | 31.60K | 6.00K | 1.03M | |
| Total Current Assets | | | 4.02M | 3.12M | 2.08M | 2.75M | 3.85M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.00M | 596.50K | 768.20K | 860.60K | 2.70M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 3.00M | 596.50K | 768.10K | 860.60K | 2.70M | |
| |
| TOTAL ASSETS | | | 7.02M | 3.72M | 2.85M | 3.61M | 6.55M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 310.10K | 418.60K | |
| Current Portion Of LT Debt. | | | 533.70K | 577.90K | 78.80K | 56.80K | 616.60K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | 0.00 | |
| Accounts Payable | | | 650.90K | 478.20K | 507.30K | 782.50K | 2.05M | |
| Other Current Liabilities | | | 4.89M | 3.31M | 1.78M | 1.72M | 328.30K | |
| Total Current Liabilities | | | 6.07M | 4.36M | 2.36M | 2.87M | 3.41M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.56M | 90.90K | 660.10K | 141.30K | 470.20K | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | 0.00 | 193.30K | |
| Total Non-Current Liabilities | | | 2.56M | 90.90K | 660.10K | 141.30K | 663.50K | |
| |
| TOTAL LIABILITIES | | | 8.63M | 4.46M | 3.02M | 3.01M | 4.08M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -40.52M | -39.65M | -39.00M | -37.68M | -34.89M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 38.89M | 38.89M | 38.81M | 38.28M | 37.36M | |
| Other Shareholders' Equity | | | 18.80K | 18.80K | 18.80K | N/A | 0.00 | |
| Shares Outstanding | | | 87.29M | 87.29M | 85.89M | 74.85M | 64.23M | |
| Tangible Book Value per Share | | | -0.02 | -0.01 | -0.00 | 0.01 | 0.04 | |
| Total Shareholders' Equity | | | -1.61M | -736.90K | -169.80K | 598.20K | 2.47M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 7.02M | 3.72M | 2.85M | 3.61M | 6.55M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.59 | -0.12 | -3.89 | 0.75 | 0.36 | |
| Current Ratio | | | 0.66 | 0.72 | 0.88 | 0.96 | 1.13 | |
| Return On Assets (ROA) | | | -14.22% | -16.97% | -51.74% | -79.27% | 32.79% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -478.35% | 86.88% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |