| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 411.00K | 5.80K | 4.90K | 12.80K | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | 70.00K | |
| Receivables | | | 58.10K | 13.90K | 5.40K | 0.00 | 20.00K | |
| Other Current Assets | | | 32.30K | 18.30K | 24.60K | 75.80K | 70.00K | |
| Total Current Assets | | | 501.40K | 38.00K | 34.90K | 88.60K | 150.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | 0.00 | 20.00K | 20.00K | 20.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 0.00 | 0.00 | 20.00K | 20.00K | 20.00K | |
| |
| TOTAL ASSETS | | | 501.40K | 38.00K | 54.90K | 108.60K | 170.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 134.40K | 65.40K | 42.90K | 51.50K | 70.00K | |
| Accounts Payable | | | 344.80K | 383.10K | 404.20K | 99.60K | 80.00K | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 479.20K | 448.50K | 447.20K | 151.10K | 150.00K | |
| |
| 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 | | | 479.20K | 448.50K | 447.20K | 151.10K | 150.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -16.07M | -15.85M | -15.03M | -14.67M | -13.95M | |
| Additional Paid In Capital | | | N/A | N/A | 35.00K | 25.00K | 0.00 | |
| Common Shares | | | 16.24M | 15.59M | 14.61M | 14.61M | 13.98M | |
| Other Shareholders' Equity | | | -152.50K | -152.50K | 35.00K | 25.00K | 1.61M | |
| Shares Outstanding | | | 50.78M | 42.37M | 21.91M | 21.91M | 19.40M | |
| Tangible Book Value per Share | | | 0.00 | -0.01 | -0.02 | -0.00 | 0.00 | |
| Total Shareholders' Equity | | | 22.20K | -410.50K | -392.20K | -42.50K | 30.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 501.40K | 38.00K | 54.90K | 108.60K | 170.00K | |
| |
| Statistics | |
|---|
| Current Ratio | | | 1.05 | 0.08 | 0.08 | 0.59 | 1.00 | |
| Return On Assets (ROA) | | | -182.45% | -2379.21% | -655.37% | -848.34% | -370.59% | |
| Return On Equity (ROE) | | | -4120.72% | N/A | N/A | N/A | -2100.00% | |