| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 57.90K | 41.70K | 107.00K | 185.20K | 397.60K | |
| Receivables | | | 9.40K | 5.00K | 3.10K | 3.90K | 8.10K | |
| Other Current Assets | | | N/A | 0.00 | 4.40K | 5.90K | 7.30K | |
| Total Current Assets | | | 67.30K | 46.70K | 114.50K | 195.00K | 413.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | N/A | 280.70K | 194.40K | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | N/A | N/A | |
| Total Non-Current Assets | | | 0.00 | 0.00 | 0.00 | 280.70K | 194.40K | |
| |
| TOTAL ASSETS | | | 67.30K | 46.70K | 114.50K | 475.70K | 607.40K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accounts Payable | | | 329.40K | 268.30K | 173.80K | 96.00K | 87.80K | |
| Total Current Liabilities | | | 329.40K | 268.30K | 173.80K | 96.00K | 87.80K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 0.00 | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 329.40K | 268.30K | 173.80K | 96.00K | 87.80K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.08M | -986.80K | -824.50K | -385.50K | -215.60K | |
| Common Shares | | | 822.70K | 765.20K | 765.20K | 765.20K | 735.20K | |
| Other Shareholders' Equity | | | 0.00 | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 11.99M | 11.99M | 11.99M | 11.99M | 11.79M | |
| Tangible Book Value per Share | | | -0.02 | -0.02 | -0.01 | 0.03 | 0.04 | |
| Total Shareholders' Equity | | | -262.10K | -221.60K | -59.30K | 379.70K | 519.60K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 67.30K | 46.70K | 114.50K | 475.70K | 607.40K | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.20 | 0.17 | 0.66 | 2.03 | 4.70 | |
| Return On Assets (ROA) | | | -202.97% | -347.32% | -383.41% | -35.72% | -37.57% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -44.75% | -43.92% | |