| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 5.30M | 22.06M | 19.63M | 2.33M | 0.00 | |
| Receivables | | | 2.20M | 40.00K | 180.00K | 100.00K | 0.00 | |
| Inventories | | | 29.40M | 2.02M | 650.00K | N/A | N/A | |
| Other Current Assets | | | 2.40M | 670.00K | 1.13M | 300.00K | 0.00 | |
| Total Current Assets | | | 39.30M | 24.78M | 21.58M | 2.74M | 0.00 | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 19.60M | 3.73M | 2.12M | 450.00K | 0.00 | |
| Goodwill | | | 21.00M | 630.00K | N/A | N/A | N/A | |
| Intangibles | | | 45.30M | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 200.00K | 20.00K | 20.00K | N/A | N/A | |
| Total Non-Current Assets | | | 86.10M | 4.38M | 2.14M | 450.00K | N/A | |
| |
| TOTAL ASSETS | | | 125.40M | 29.16M | 23.72M | 3.19M | 0.00 | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.10M | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 8.60M | 1.34M | 580.00K | 330.00K | 0.00 | |
| Accounts Payable | | | 6.60M | 3.22M | 930.00K | 330.00K | 140.00K | |
| Other Current Liabilities | | | N/A | N/A | N/A | 0.00 | 90.00K | |
| Total Current Liabilities | | | 17.30M | 4.56M | 1.51M | 670.00K | 230.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 34.10M | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 1.50M | 0.00 | 500.00K | N/A | N/A | |
| Other Non-Current Liabilities | | | 31.90M | 4.89M | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 67.40M | 4.90M | 500.00K | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 84.70M | 9.46M | 2.01M | 670.00K | 230.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -42.80M | -7.92M | -1.75M | -8.22M | -4.90M | |
| Additional Paid In Capital | | | 83.20M | 27.47M | 23.32M | N/A | N/A | |
| Common Shares | | | 300.00K | 150.00K | 140.00K | 10.75M | 4.67M | |
| Shares Outstanding | | | 34.00M | 15.50M | 13.88M | 11.36M | 11.36M | |
| Tangible Book Value per Share | | | -0.75 | 1.23 | 1.56 | 0.22 | -0.02 | |
| Total Shareholders' Equity | | | 40.70M | 19.70M | 21.71M | 2.53M | -230.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 125.40M | 29.16M | 23.72M | 3.19M | 0.00 | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.84 | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 2.27 | 5.43 | 14.29 | 4.09 | N/A | |
| Return On Assets (ROA) | | | -26.57% | -21.16% | -33.39% | -104.08% | N/A | |
| Return On Equity (ROE) | | | -81.87% | -31.32% | -36.48% | -131.23% | N/A | |