| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 11.50K | 110.90K | 0.00 | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | 362.50K | 1.71M | |
| Receivables | | | 495.70K | 412.20K | 109.00K | 292.40K | 221.80K | |
| Inventories | | | 247.40K | 267.00K | 216.30K | 264.00K | 155.00K | |
| Other Current Assets | | | 25.00K | 7.50K | 7.50K | 96.40K | 254.50K | |
| Total Current Assets | | | 779.60K | 797.60K | 332.80K | 1.02M | 2.34M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.69M | 1.85M | 1.55M | 1.56M | 863.50K | |
| Intangibles | | | N/A | 0.00 | 1.10K | 3.30K | 5.40K | |
| Total Non-Current Assets | | | 1.69M | 1.85M | 1.58M | 1.56M | 869.00K | |
| |
| TOTAL ASSETS | | | 2.47M | 2.64M | 1.91M | 2.58M | 3.21M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 17.60K | 111.40K | 111.40K | |
| Current Portion Of LT Debt. | | | 1.24M | 1.19M | 335.00K | 217.60K | 200.10K | |
| Accrued Expenses | | | 1.29M | 1.15M | 843.00K | 294.00K | 253.10K | |
| Accounts Payable | | | 1.30M | 921.10K | 1.01M | 394.50K | 228.10K | |
| Other Current Liabilities | | | 28.60K | 12.00K | 58.70K | 10.00K | 1.60K | |
| Total Current Liabilities | | | 3.86M | 3.28M | 2.26M | 1.03M | 794.30K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 441.60K | 454.60K | 1.76M | 883.40K | 63.60K | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 441.60K | 454.60K | 1.76M | 883.40K | 63.60K | |
| |
| TOTAL LIABILITIES | | | 4.30M | 3.73M | 4.02M | 1.91M | 857.90K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -21.33M | -20.58M | -17.17M | -14.30M | -11.19M | |
| Common Shares | | | 19.40M | 19.40M | 14.97M | 14.97M | 13.54M | |
| Other Shareholders' Equity | | | 92.10K | 92.10K | 92.10K | N/A | N/A | |
| Shares Outstanding | | | 162.35M | 162.35M | 76.14M | 76.14M | 60.19M | |
| Tangible Book Value per Share | | | -0.01 | -0.01 | -0.03 | 0.01 | 0.04 | |
| Total Shareholders' Equity | | | -1.83M | -1.09M | -2.11M | 668.80K | 2.35M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.47M | 2.64M | 1.91M | 2.58M | 3.21M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.24 | -0.42 | -0.84 | 1.49 | 0.07 | |
| Current Ratio | | | 0.20 | 0.24 | 0.15 | 0.99 | 2.94 | |
| Return On Assets (ROA) | | | -150.49% | -135.64% | -161.65% | -129.14% | -102.69% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -498.13% | -140.21% | |