| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 151.50K | 2.50M | 2.76M | |
| Cash Equivalents | | | 3.84M | N/A | N/A | N/A | N/A | |
| Receivables | | | 70.00K | 150.00K | 70.00K | 214.30K | 120.00K | |
| Other Current Assets | | | 40.00K | 40.00K | 20.00K | 279.30K | 20.00K | |
| Total Current Assets | | | 3.95M | 1.34M | 240.00K | 2.99M | 2.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 28.00M | 28.00M | 22.00M | 15.38M | 7.78M | |
| Other Non-Current Assets | | | 33.50K | N/A | 26.10K | 55.30K | 430.00K | |
| Total Non-Current Assets | | | 28.05M | 27.66M | 21.76M | 15.43M | 8.21M | |
| |
| TOTAL ASSETS | | | 32.00M | 29.00M | 22.00M | 18.42M | 11.11M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.51M | 3.23M | 60.00K | 57.00K | 50.00K | |
| Accounts Payable | | | 894.50K | N/A | 1.92M | 515.10K | 310.00K | |
| Other Current Liabilities | | | 910.00K | 880.00K | N/A | N/A | N/A | |
| Total Current Liabilities | | | 5.32M | 5.68M | 1.99M | 572.00K | 350.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 30.00K | 80.00K | 150.00K | 215.80K | 260.00K | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | 330.00K | 37.90K | N/A | |
| Total Non-Current Liabilities | | | 840.00K | 890.00K | 1.48M | 253.70K | 260.00K | |
| |
| TOTAL LIABILITIES | | | 6.16M | 6.57M | 3.47M | 825.70K | 610.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -7.89M | -6.23M | -3.58M | -953.80K | 260.00K | |
| Additional Paid In Capital | | | N/A | N/A | 280.00K | N/A | N/A | |
| Minority Interest | | | 810.00K | 810.00K | 1.00M | N/A | N/A | |
| Common Shares | | | 33.00M | 27.00M | 22.00M | 18.46M | 10.27M | |
| Other Shareholders' Equity | | | 750.00K | 1.72M | 380.00K | 93.50K | -30.00K | |
| Shares Outstanding | | | 114.00M | 94.00M | 76.00M | 67.76M | 49.63M | |
| Tangible Book Value per Share | | | 0.22 | N/A | 0.25 | 0.26 | 0.21 | |
| Total Shareholders' Equity | | | 25.00M | 23.00M | 19.00M | 17.60M | 10.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 32.00M | 29.00M | 22.00M | 18.42M | 11.11M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | |
| Current Ratio | | | 0.74 | 0.24 | 0.12 | 5.23 | 8.29 | |
| Return On Assets (ROA) | | | -15.41% | -11.97% | -11.77% | -13.73% | -26.01% | |
| Return On Equity (ROE) | | | -19.72% | -15.09% | -13.63% | -14.37% | -27.52% | |