| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 175.00K | 68.90K | N/A | N/A | 222.00K | |
| Cash Equivalents | | | 22.40K | 20.00K | 501.50K | 95.10K | 95.09K | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 20.00K | |
| Receivables | | | 14.60K | 53.80K | 24.50K | 7.10K | 101.20K | |
| Other Current Assets | | | 14.50K | 13.10K | 83.30K | 83.35K | 0.00 | |
| Total Current Assets | | | 226.50K | 155.90K | 609.30K | 102.20K | 343.10K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.20K | 2.30K | 5.90K | 8.40K | 12.00K | |
| Intangibles | | | N/A | 0.00 | N/A | N/A | N/A | |
| Other Non-Current Assets | | | N/A | 0.00 | 32.80K | 32.82K | N/A | |
| Total Non-Current Assets | | | 1.20K | 2.20K | 38.70K | 8.40K | 12.00K | |
| |
| TOTAL ASSETS | | | 227.70K | 158.10K | 648.00K | 110.60K | 355.10K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 34.80K | 2.00M | 2.00M | |
| Current Portion Of LT Debt. | | | N/A | 40.00K | N/A | N/A | N/A | |
| Accounts Payable | | | 606.80K | 480.50K | 336.80K | 710.50K | 347.40K | |
| Total Current Liabilities | | | 606.80K | 520.50K | 371.60K | 2.71M | 2.35M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 47.40K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Liabilities | | | 47.40K | 0.00 | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 654.20K | 520.50K | 371.60K | 2.71M | 2.35M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -39.91M | -39.03M | -23.33M | -18.56M | -17.95M | |
| Additional Paid In Capital | | | 6.14M | 5.87M | 2.04M | 2.04M | 2.03M | |
| Common Shares | | | 33.35M | 32.80M | 21.57M | 13.93M | 13.93M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 12.35M | 4.25M | 2.06M | 354.90K | 354.90K | |
| Tangible Book Value per Share | | | -0.03 | -0.09 | 0.13 | -7.33 | -5.61 | |
| Total Shareholders' Equity | | | -426.50K | -362.40K | 276.40K | -2.60M | -1.99M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 227.70K | 158.10K | 648.00K | 110.60K | 355.10K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.11 | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 0.37 | 0.30 | 1.64 | 0.04 | 0.15 | |
| Return On Assets (ROA) | | | -121.04% | -6006.58% | -735.29% | -551.54% | -192.85% | |
| Return On Equity (ROE) | | | N/A | N/A | -1723.84% | N/A | N/A | |