| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 64.12K | 26.09K | 90.00K | 260.00K | 0.00 | |
| Receivables | | | 15.22K | 80.35K | 1.28M | N/A | N/A | |
| Inventories | | | 1.49M | 1.56M | 60.00K | 90.00K | 50.00K | |
| Other Current Assets | | | N/A | N/A | 0.00 | 10.00K | 0.00 | |
| Total Current Assets | | | 1.57M | 1.66M | 1.42M | 360.00K | 50.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.32M | 3.46M | 640.00K | 960.00K | 1.04M | |
| Investments And Advances | | | 1.92M | 1.92M | N/A | N/A | N/A | |
| Goodwill | | | 5.41M | 5.41M | 5.41M | 5.41M | 5.41M | |
| Intangibles | | | 390.00K | 426.00K | 500.00K | 570.00K | 1.42M | |
| Other Non-Current Assets | | | 12.80K | 12.80K | 10.00K | 10.00K | 0.00 | |
| Total Non-Current Assets | | | 11.05M | 11.23M | 6.57M | 6.95M | 7.87M | |
| |
| TOTAL ASSETS | | | 12.62M | 12.89M | 7.99M | 7.31M | 7.92M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 4.07M | 2.20M | 8.44M | 5.53M | 3.25M | |
| Accrued Expenses | | | 3.35M | 2.40M | 3.88M | 1.96M | 1.60M | |
| Other Current Liabilities | | | 4.34M | 3.68M | 460.00K | 6.18M | 6.06M | |
| Total Current Liabilities | | | 11.76M | 8.27M | 12.78M | 13.67M | 10.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 1.37M | 1.50M | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 1.37M | 1.50M | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 13.13M | 9.77M | 12.78M | 13.67M | 10.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -71.54M | -63.60M | -41.32M | -30.25M | -18.13M | |
| Additional Paid In Capital | | | 71.01M | 66.37M | 36.51M | 23.87M | 15.14M | |
| Common Shares | | | 1.21M | 1.55M | 20.00K | 20.00K | 20.00K | |
| Treasury Stock | | | -1.20M | -1.20M | N/A | N/A | N/A | |
| Shares Outstanding | | | 35.05M | 27.22M | 16.37M | 19.61M | 19.61M | |
| Tangible Book Value per Share | | | -0.18 | -0.10 | -0.65 | -0.63 | -0.50 | |
| Total Shareholders' Equity | | | -506.00K | 3.12M | -4.79M | -6.36M | -2.98M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 12.62M | 12.89M | 7.99M | 7.31M | 7.92M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.13 | 0.20 | 0.11 | 0.03 | 0.00 | |
| Return On Assets (ROA) | | | -277.42% | -174.83% | -138.55% | -165.66% | -106.19% | |
| Return On Equity (ROE) | | | N/A | -721.75% | N/A | N/A | N/A | |