| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.52M | 3.18M | 1.19M | N/A | 70.60K | |
| Receivables | | | 98.60K | 188.20K | 25.90K | 37.90K | 68.50K | |
| Other Current Assets | | | 240.40K | 385.10K | 94.70K | 13.30K | 121.40K | |
| Total Current Assets | | | 1.86M | 3.75M | 1.31M | 504.60K | 260.50K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 175.50K | 187.50K | 69.60K | 618.00K | 141.00K | |
| Other Non-Current Assets | | | 67.00K | 66.40K | 67.80K | 66.60K | 53.20K | |
| Total Non-Current Assets | | | 242.50K | 253.90K | 137.40K | 684.60K | 194.20K | |
| |
| TOTAL ASSETS | | | 2.10M | 4.01M | 1.45M | 1.19M | 454.70K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 119.40K | 215.60K | 118.20K | 88.90K | 286.70K | |
| Accounts Payable | | | 1.26M | 1.42M | 406.70K | 561.20K | 425.30K | |
| Other Current Liabilities | | | N/A | N/A | 0.00 | 1.60K | 38.20K | |
| Total Current Liabilities | | | 1.38M | 1.64M | 524.80K | 651.60K | 750.20K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 1.38M | 1.64M | 524.80K | 651.60K | 750.20K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -23.95M | -21.92M | -17.73M | -16.09M | -13.82M | |
| Additional Paid In Capital | | | 6.18M | 6.18M | 6.18M | 6.18M | 6.18M | |
| Common Shares | | | 18.58M | 18.22M | 12.56M | 10.53M | 7.39M | |
| Other Shareholders' Equity | | | -91.90K | -107.50K | -82.70K | -80.60K | -48.90K | |
| Shares Outstanding | | | 78.61M | 77.61M | 47.81M | 29.81M | 15.93M | |
| Tangible Book Value per Share | | | 0.01 | 0.03 | 0.02 | 0.02 | -0.00 | |
| Total Shareholders' Equity | | | 718.80K | 2.37M | 925.30K | 537.60K | -295.50K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.10M | 4.01M | 1.45M | 1.19M | 454.70K | |
| |
| Statistics | |
|---|
| Current Ratio | | | 1.34 | 2.29 | 2.50 | 0.77 | 0.35 | |
| Return On Assets (ROA) | | | -308.48% | -124.83% | -129.16% | -294.00% | -598.55% | |
| Return On Equity (ROE) | | | -901.59% | -210.99% | -202.43% | -650.33% | N/A | |