| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 18.40K | 156.60K | 2.32M | 160.00K | 520.00K | |
| Receivables | | | 33.00K | 12.00K | 75.30K | N/A | N/A | |
| Inventories | | | 0.00 | 0.00 | 4.10K | N/A | N/A | |
| Other Current Assets | | | 20.20K | 107.90K | 269.10K | 0.00 | 0.00 | |
| Total Current Assets | | | 71.60K | 276.50K | 2.67M | 170.00K | 520.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 687.00K | 5.67M | 5.11M | N/A | N/A | |
| Intangibles | | | 7.64M | 5.56M | 4.13M | N/A | N/A | |
| Total Non-Current Assets | | | 8.33M | 11.23M | 9.24M | 0.00 | 0.00 | |
| |
| TOTAL ASSETS | | | 8.40M | 11.51M | 11.91M | 170.00K | 520.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 904.20K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 87.50K | 221.90K | 131.20K | N/A | N/A | |
| Accounts Payable | | | 3.46M | 2.03M | 787.30K | 290.00K | 0.00 | |
| Other Current Liabilities | | | 0.00 | N/A | 0.00 | 50.00K | 140.00K | |
| Total Current Liabilities | | | 4.45M | 2.25M | 918.50K | 340.00K | 140.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.13M | 2.22M | 1.72M | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 924.60K | 450.70K | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 2.31M | 870.80K | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 4.80M | 3.99M | 2.43M | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 9.25M | 6.24M | 3.35M | 340.00K | 140.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -17.82M | -11.53M | -7.24M | -2.70M | -2.15M | |
| Additional Paid In Capital | | | 105.00K | N/A | N/A | N/A | N/A | |
| Minority Interest | | | 433.50K | 447.90K | 710.20K | N/A | N/A | |
| Common Shares | | | 16.86M | 16.80M | 15.79M | 2.53M | 2.53M | |
| Other Shareholders' Equity | | | 0.00 | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 94.70M | 94.06M | 86.22M | 38.49M | 38.49M | |
| Tangible Book Value per Share | | | -0.09 | -0.00 | 0.05 | -0.00 | 0.01 | |
| Total Shareholders' Equity | | | -851.30K | 5.27M | 8.55M | -170.00K | 380.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.40M | 11.51M | 11.91M | 170.00K | 520.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -2.39 | 0.42 | 0.20 | N/A | N/A | |
| Current Ratio | | | 0.02 | 0.12 | 2.90 | 0.50 | 3.71 | |
| Return On Assets (ROA) | | | -74.87% | -39.10% | -39.89% | -1217.65% | -15.38% | |
| Return On Equity (ROE) | | | N/A | -85.43% | -55.53% | N/A | -21.05% | |