| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 10.20K | 387.30K | 346.00K | 811.60K | 4.67M | |
| Receivables | | | 381.10K | 1.66M | 1.75M | 1.38M | 1.09M | |
| Inventories | | | 91.70K | 115.20K | 325.60K | 131.00K | 278.70K | |
| Other Current Assets | | | 179.20K | 165.60K | 282.10K | 493.90K | 697.40K | |
| Total Current Assets | | | 662.10K | 2.33M | 2.70M | 2.82M | 6.74M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.70K | 4.70K | 8.10K | 435.70K | 684.20K | |
| Intangibles | | | N/A | 0.00 | 3.24M | 2.25M | 69.00K | |
| Total Non-Current Assets | | | 2.70K | 4.70K | 3.24M | 2.69M | 753.20K | |
| |
| TOTAL ASSETS | | | 664.80K | 2.33M | 5.94M | 5.51M | 7.49M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.07M | 8.49M | 7.23M | 2.33M | 0.00 | |
| Current Portion Of LT Debt. | | | 5.74M | 0.00 | 544.70K | 300.60K | 215.50K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 2.42M | 1.83M | 2.58M | 1.97M | 2.36M | |
| Other Current Liabilities | | | 48.80K | 48.20K | 48.20K | 203.60K | 47.50K | |
| Total Current Liabilities | | | 13.27M | 10.36M | 10.41M | 4.80M | 2.62M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 1.39M | 1.07M | 2.55M | 667.60K | |
| Total Non-Current Liabilities | | | 0.00 | 1.39M | 1.07M | 2.55M | 667.60K | |
| |
| TOTAL LIABILITIES | | | 13.27M | 11.75M | 11.48M | 7.35M | 3.29M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -62.36M | -58.82M | -53.51M | -47.02M | -40.98M | |
| Common Shares | | | 49.75M | 49.40M | 47.98M | 45.18M | 45.18M | |
| Shares Outstanding | | | 173.27M | 158.34M | 126.99M | 100.49M | 99.63M | |
| Tangible Book Value per Share | | | -0.07 | -0.06 | -0.07 | -0.04 | 0.04 | |
| Total Shareholders' Equity | | | -12.60M | -9.42M | -5.53M | -1.84M | 4.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 664.80K | 2.33M | 5.94M | 5.51M | 7.49M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | -1.05 | -1.50 | -2.65 | 0.16 | |
| Current Ratio | | | 0.05 | 0.22 | 0.26 | 0.59 | 2.57 | |
| Return On Assets (ROA) | | | -1091.37% | -282.93% | -129.54% | -138.94% | -103.24% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -184.10% | |