| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 939.10K | 358.80K | 749.30K | 1.10M | 1.15M | |
| Receivables | | | 131.20K | 88.10K | 103.10K | 1.06M | 1.07M | |
| Inventories | | | 339.00K | 376.00K | 250.40K | 763.50K | 519.20K | |
| Other Current Assets | | | 262.40K | 205.90K | 2.62M | 342.00K | 137.20K | |
| Total Current Assets | | | 1.67M | 1.03M | 3.72M | 3.10M | 2.88M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 500.90K | 929.30K | 1.07M | 1.25M | 1.44M | |
| Intangibles | | | 568.00K | 536.10K | 733.30K | 826.50K | 828.60K | |
| Other Non-Current Assets | | | N/A | 0.00 | 158.80K | 444.20K | 859.30K | |
| Total Non-Current Assets | | | 1.07M | 1.47M | 1.96M | 2.52M | 3.25M | |
| |
| TOTAL ASSETS | | | 2.74M | 2.49M | 5.68M | 5.62M | 6.13M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 6.63M | 4.00M | 2.38M | |
| Current Portion Of LT Debt. | | | 621.60K | 461.70K | 450.40K | 278.20K | 132.60K | |
| Accounts Payable | | | 1.24M | 1.19M | 437.00K | 602.80K | 626.20K | |
| Other Current Liabilities | | | 0.00 | 762.10K | 3.38M | 1.46M | 1.58M | |
| Total Current Liabilities | | | 1.86M | 2.41M | 10.89M | 6.34M | 4.72M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.68M | 1.71M | 2.18M | 2.58M | 2.20M | |
| Other Non-Current Liabilities | | | N/A | 0.00 | 1.02M | 837.30K | 777.00K | |
| Total Non-Current Liabilities | | | 1.68M | 1.71M | 5.34M | 5.80M | 5.30M | |
| |
| TOTAL LIABILITIES | | | 3.53M | 4.12M | 16.24M | 12.14M | 10.02M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -36.58M | -34.35M | -41.99M | -37.10M | -31.55M | |
| Additional Paid In Capital | | | 8.54M | 8.32M | 7.75M | 7.44M | 5.51M | |
| Minority Interest | | | N/A | 0.00 | 2.15M | 2.38M | 2.32M | |
| Common Shares | | | 27.25M | 24.40M | 23.69M | 23.13M | 22.16M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 167.35M | 137.79M | 131.84M | 124.83M | 114.81M | |
| Tangible Book Value per Share | | | -0.01 | -0.02 | -0.09 | -0.06 | -0.04 | |
| Total Shareholders' Equity | | | -793.40K | -1.63M | -10.56M | -6.52M | -3.89M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.74M | 2.49M | 5.68M | 5.62M | 6.13M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -2.11 | -1.05 | -0.83 | -1.01 | -1.18 | |
| Current Ratio | | | 0.90 | 0.43 | 0.34 | 0.49 | 0.61 | |
| Return On Assets (ROA) | | | -121.35% | 244.48% | -88.61% | -69.22% | -75.06% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |