| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.99M | 175.79K | 180.00K | 240.00K | N/A | |
| Receivables | | | 461.00K | 53.00K | 561.00K | 2.20M | N/A | |
| Inventories | | | 361.00K | 319.00K | 570.00K | 232.00K | N/A | |
| Other Current Assets | | | 633.00K | 0.00 | 0.00 | 430.00K | N/A | |
| Total Current Assets | | | 4.45M | 175.79K | 180.00K | 670.00K | N/A | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.71M | 2.89M | 1.76M | 2.86M | N/A | |
| Investments And Advances | | | N/A | 9.84M | 9.84M | 80.00M | N/A | |
| Goodwill | | | 10.76M | 5.22M | 5.22M | 5.22M | N/A | |
| Intangibles | | | 11.15M | 5.29M | 6.13M | 6.97M | N/A | |
| Other Non-Current Assets | | | 430.00K | 4.53M | 400.00K | 200.00K | N/A | |
| Total Non-Current Assets | | | 25.05M | 9.84M | 9.83M | 80.01M | N/A | |
| |
| TOTAL ASSETS | | | 29.50M | 10.01M | 10.01M | 80.68M | N/A | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.16M | 662.00K | 660.00K | 0.00 | N/A | |
| Accrued Expenses | | | 2.94M | 358.26K | 360.00K | 70.00K | N/A | |
| Accounts Payable | | | 6.69M | 8.99M | 5.09M | 3.08M | N/A | |
| Other Current Liabilities | | | 5.24M | 2.61M | 1.67M | 1.67M | N/A | |
| Total Current Liabilities | | | 18.03M | 1.02M | 1.02M | 1.74M | N/A | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | N/A | |
| Deferred Taxes/Income | | | 176.00K | 86.00K | 20.00K | 294.00K | N/A | |
| Other Non-Current Liabilities | | | 7.14M | 1.40M | 1.40M | N/A | N/A | |
| Total Non-Current Liabilities | | | 7.32M | 1.40M | 1.40M | 0.00 | N/A | |
| |
| TOTAL LIABILITIES | | | 25.34M | 2.42M | 2.42M | 1.74M | N/A | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -85.24M | -2.15M | -2.15M | -1.06M | N/A | |
| Additional Paid In Capital | | | 89.39M | 30.00 | 0.00 | 0.00 | N/A | |
| Common Shares | | | 260.00 | 9.74M | 9.74M | 80.00M | N/A | |
| Other Shareholders' Equity | | | -260.00 | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 25.86M | 2.95M | 2.95M | 10.00M | N/A | |
| Tangible Book Value per Share | | | -0.69 | 2.57 | 2.57 | 7.89 | N/A | |
| Total Shareholders' Equity | | | 4.15M | 7.59M | 7.59M | 78.94M | N/A | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 29.50M | 10.01M | 10.01M | 80.68M | N/A | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.25 | 0.17 | 0.18 | 0.39 | N/A | |
| Return On Assets (ROA) | | | -62.95% | -7.75% | -7.79% | 0.45% | N/A | |
| Return On Equity (ROE) | | | -447.10% | -10.23% | -10.28% | 0.46% | N/A | |