| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 0.00 | 0.00 | 80.00K | 0.00 | |
| Receivables | | | 520.00K | 520.00K | 510.00K | 2.01M | 520.00K | |
| Other Current Assets | | | N/A | N/A | N/A | 0.00 | 40.00K | |
| Total Current Assets | | | 520.00K | 520.00K | 510.00K | 2.09M | 560.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 0.00 | 0.00 | 0.00 | 5.18M | 9.65M | |
| Investments And Advances | | | 550.00K | 550.00K | 560.00K | 560.00K | 560.00K | |
| Intangibles | | | 20.00K | 20.00K | 20.00K | 40.00K | 90.00K | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | N/A | 0.00 | |
| Total Non-Current Assets | | | 580.00K | 570.00K | 570.00K | 5.77M | 10.30M | |
| |
| TOTAL ASSETS | | | 1.10M | 1.09M | 1.08M | 7.86M | 10.86M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 720.00K | 890.00K | 690.00K | 6.99M | 6.50M | |
| Accrued Expenses | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accounts Payable | | | 60.00K | 80.00K | 60.00K | 190.00K | 180.00K | |
| Other Current Liabilities | | | 10.00K | 10.00K | 10.00K | 10.00K | 10.00K | |
| Total Current Liabilities | | | 790.00K | 970.00K | 770.00K | 7.18M | 6.69M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 30.00K | 30.00K | 70.00K | 170.00K | 250.00K | |
| Total Non-Current Liabilities | | | 30.00K | 30.00K | 70.00K | 170.00K | 250.00K | |
| |
| TOTAL LIABILITIES | | | 820.00K | 1.00M | 840.00K | 7.35M | 6.94M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -9.59M | -9.77M | -9.62M | -9.35M | -5.93M | |
| Additional Paid In Capital | | | 2.55M | 2.55M | 2.55M | 2.55M | 2.55M | |
| Common Shares | | | 7.31M | 7.31M | 7.31M | 7.31M | 7.31M | |
| Shares Outstanding | | | 29.24M | 29.24M | 29.24M | 29.24M | 29.24M | |
| Tangible Book Value per Share | | | 0.01 | 0.00 | 0.01 | 0.02 | 0.13 | |
| Total Shareholders' Equity | | | 280.00K | 90.00K | 240.00K | 510.00K | 3.93M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.10M | 1.09M | 1.08M | 7.86M | 10.86M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.66 | 0.54 | 0.66 | 0.29 | 0.08 | |
| Return On Assets (ROA) | | | 17.27% | -13.76% | -25.00% | -43.51% | -4.70% | |
| Return On Equity (ROE) | | | 67.86% | -166.67% | -112.50% | -670.59% | -12.98% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 215.25% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 215.25% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 219.64% | N/A | N/A | |