| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 24.14M | 30.18M | 2.27M | N/A | 796.80K | |
| Cash Equivalents | | | 45.00K | 45.00K | N/A | N/A | N/A | |
| Receivables | | | 478.40K | 307.40K | 99.60K | 79.10K | 39.50K | |
| Other Current Assets | | | 2.46M | 2.76M | 261.10K | 78.90K | 30.40K | |
| Total Current Assets | | | 27.12M | 33.29M | 2.63M | 229.60K | 866.70K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.33M | 917.90K | 217.60K | 12.30K | 78.30K | |
| Investments And Advances | | | 327.20K | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 1.69M | 951.10K | 217.60K | 12.20K | 78.30K | |
| |
| TOTAL ASSETS | | | 28.82M | 34.24M | 2.85M | 241.80K | 945.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 33.50K | 42.00K | N/A | N/A | N/A | |
| Accrued Expenses | | | 89.00K | 75.00K | N/A | N/A | N/A | |
| Accounts Payable | | | 2.40M | 2.65M | 180.10K | 107.80K | 110.60K | |
| Other Current Liabilities | | | 9.44M | 70.60K | N/A | N/A | N/A | |
| Total Current Liabilities | | | 11.96M | 2.83M | 180.10K | 107.80K | 110.60K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 490.40K | 317.50K | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | -60.40K | 317.50K | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 11.90M | 3.15M | 180.10K | 107.80K | 110.60K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -49.64M | -33.79M | -19.38M | -15.83M | -14.18M | |
| Minority Interest | | | -550.80K | N/A | N/A | N/A | N/A | |
| Common Shares | | | 65.99M | 64.82M | 22.07M | 15.96M | 15.01M | |
| Other Shareholders' Equity | | | 562.70K | 67.10K | -21.30K | 0.00 | 0.00 | |
| Shares Outstanding | | | 95.58M | 95.58M | 50.44M | 33.88M | 29.53M | |
| Tangible Book Value per Share | | | 0.18 | 0.33 | 0.05 | 0.00 | 0.03 | |
| Total Shareholders' Equity | | | 16.91M | 31.09M | 2.67M | 134.00K | 834.40K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 28.82M | 34.24M | 2.85M | 241.80K | 945.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.03 | 0.01 | N/A | N/A | N/A | |
| Current Ratio | | | 2.27 | 11.75 | 14.62 | 2.13 | 7.84 | |
| Return On Assets (ROA) | | | -110.86% | -48.17% | -142.72% | -748.06% | -943.95% | |
| Return On Equity (ROE) | | | -188.87% | -53.05% | -152.35% | -1349.85% | -1069.07% | |