| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 690.20K | 4.60K | 10.00K | 26.30K | 710.00K | |
| Marketable Securities | | | N/A | 0.00 | 21.50K | 196.20K | 400.10K | |
| Receivables | | | 31.50K | 7.10K | 5.90K | 1.70K | 61.60K | |
| Other Current Assets | | | N/A | N/A | 0.00 | 18.30K | 8.40K | |
| Total Current Assets | | | 721.60K | 11.70K | 37.50K | 242.50K | 1.18M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | N/A | 4.50M | 3.70M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | 0.00 | |
| Total Non-Current Assets | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL ASSETS | | | 721.60K | 11.70K | 37.50K | 242.50K | 1.18M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 248.20K | 61.70K | 11.40K | 14.20K | 12.10K | |
| Accrued Expenses | | | N/A | N/A | N/A | 300.00 | 500.00 | |
| Accounts Payable | | | 517.80K | 737.60K | 360.40K | 136.30K | 147.60K | |
| Other Current Liabilities | | | N/A | N/A | 0.00 | 0.00 | 13.50K | |
| Total Current Liabilities | | | 766.00K | 799.30K | 371.90K | 150.50K | 173.10K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 50.00K | 50.00K | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 766.00K | 799.30K | 371.90K | 150.50K | 173.10K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -7.58M | -7.28M | -6.91M | -6.48M | -5.50M | |
| Additional Paid In Capital | | | 820.70K | 391.70K | 472.90K | 472.90K | 404.90K | |
| Common Shares | | | 6.71M | 6.10M | 6.10M | 6.10M | 6.10M | |
| Shares Outstanding | | | 106.56M | 67.33M | 67.33M | 67.33M | 67.33M | |
| Tangible Book Value per Share | | | -0.00 | -0.01 | -0.01 | 0.00 | 0.01 | |
| Total Shareholders' Equity | | | -44.40K | -787.50K | -334.40K | 91.90K | 1.01M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 721.60K | 11.70K | 37.50K | 242.50K | 1.18M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.94 | 0.01 | 0.10 | 1.61 | 6.82 | |
| Return On Assets (ROA) | | | -67.20% | -3872.65% | -1136.80% | -405.36% | -42.69% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -1069.64% | -50.03% | |