| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | 500.00K | |
| Cash Equivalents | | | 5.49M | N/A | 753.40K | 17.80M | N/A | |
| Marketable Securities | | | N/A | N/A | 0.00 | 5.00M | N/A | |
| Receivables | | | 1.38M | 240.00K | 907.40K | 2.20M | N/A | |
| Inventories | | | 914.80K | 880.00K | 2.20M | 6.70M | N/A | |
| Other Current Assets | | | 1.80M | 2.02M | 5.36M | 5.30M | 100.00K | |
| Total Current Assets | | | 9.59M | 4.32M | 9.22M | 37.00M | 600.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 22.45M | 18.00M | 16.74M | 15.50M | N/A | |
| Goodwill | | | 10.65M | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 122.60K | 150.00K | 187.50K | 200.00K | 174.20M | |
| Total Non-Current Assets | | | 33.22M | 18.68M | 16.93M | 15.60M | 174.20M | |
| |
| TOTAL ASSETS | | | 42.81M | 23.00M | 26.15M | 52.60M | 174.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.38M | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 27.66M | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 11.72M | 6.04M | 7.58M | 3.60M | 100.00K | |
| Accounts Payable | | | 4.39M | 5.92M | 7.04M | 300.00K | 200.00K | |
| Other Current Liabilities | | | 343.50K | 350.00K | 2.77M | 0.00 | 100.00K | |
| Total Current Liabilities | | | 46.49M | 12.00M | 17.39M | 3.90M | 300.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 29.00M | 31.60M | 15.90M | 0.00 | |
| Other Non-Current Liabilities | | | 445.60K | 1.85M | 18.95M | 32.80M | 8.00M | |
| Total Non-Current Liabilities | | | 445.60K | 31.00M | 50.55M | 48.70M | 8.00M | |
| |
| TOTAL LIABILITIES | | | 46.94M | 43.00M | 67.94M | 52.60M | 8.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -278.79M | -254.00M | -118.79M | -68.10M | -7.70M | |
| Additional Paid In Capital | | | 274.71M | 233.00M | 77.00M | 68.10M | 0.00 | |
| Common Shares | | | 600.00 | 0.00 | 5.00K | 0.00 | 174.20M | |
| Other Shareholders' Equity | | | -42.20K | -40.00K | N/A | N/A | N/A | |
| Shares Outstanding | | | 6.43M | 1.08M | 154.40K | 145.90K | 66.60K | |
| Tangible Book Value per Share | | | -2.30 | N/A | -270.57 | 0.00 | 7.71 | |
| Total Shareholders' Equity | | | -4.12M | -20.00M | -41.79M | 0.00 | 166.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 42.81M | 23.00M | 26.15M | 52.60M | 174.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | -1.45 | -0.76 | N/A | N/A | |
| Current Ratio | | | 0.21 | 0.36 | 0.53 | 9.49 | 2.00 | |
| Return On Assets (ROA) | | | -327.59% | -586.55% | -193.84% | -63.16% | -0.34% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -0.36% | |