| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.38M | 10.11M | 17.75M | 31.87M | 110.00K | |
| Cash Equivalents | | | N/A | N/A | 17.75M | 31.87M | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 290.00K | 410.00K | 380.00K | 90.00K | 100.00K | |
| Inventories | | | 2.91M | 1.75M | 1.49M | 850.00K | 290.00K | |
| Other Current Assets | | | 3.49M | 1.27M | 470.00K | 1.18M | 350.00K | |
| Total Current Assets | | | 8.06M | 13.54M | 20.09M | 33.99M | 840.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 580.00K | 640.00K | 530.00K | 200.00K | 160.00K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 270.00K | 380.00K | 1.48M | 1.06M | 210.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 860.00K | 1.02M | 2.01M | 1.25M | 380.00K | |
| |
| TOTAL ASSETS | | | 8.92M | 14.56M | 22.10M | 35.24M | 1.22M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 80.00K | |
| Current Portion Of LT Debt. | | | 17.55M | 16.94M | 19.19M | 5.73M | N/A | |
| Accrued Expenses | | | 190.00K | 130.00K | N/A | N/A | 90.00K | |
| Accounts Payable | | | 420.00K | 330.00K | 140.00K | 250.00K | 290.00K | |
| Other Current Liabilities | | | 3.27M | 4.87M | 1.26M | 430.00K | 920.00K | |
| Total Current Liabilities | | | 21.43M | 22.27M | 20.58M | 6.42M | 1.39M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.36M | 3.09M | 0.00 | 19.19M | 0.00 | |
| Other Non-Current Liabilities | | | 0.00 | 1.02M | 1.05M | 1.28M | 1.15M | |
| Total Non-Current Liabilities | | | 3.36M | 4.11M | 1.06M | 20.46M | 1.14M | |
| |
| TOTAL LIABILITIES | | | 24.79M | 26.38M | 21.64M | 26.88M | 2.53M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -55.68M | -51.88M | -37.73M | -23.84M | -17.59M | |
| Additional Paid In Capital | | | 40.99M | 40.99M | 38.30M | 32.04M | 16.59M | |
| Common Shares | | | 30.00K | 30.00K | 20.00K | 20.00K | 20.00K | |
| Other Shareholders' Equity | | | -1.21M | -960.00K | -120.00K | 140.00K | -340.00K | |
| Shares Outstanding | | | 28.90M | 28.90M | 24.10M | 22.94M | 20.85M | |
| Tangible Book Value per Share | | | -0.56 | -0.42 | -0.04 | 0.32 | -0.07 | |
| Total Shareholders' Equity | | | -15.87M | -11.81M | 470.00K | 8.36M | -1.31M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.92M | 14.56M | 22.10M | 35.24M | 1.22M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.21 | -0.26 | N/A | 2.30 | N/A | |
| Current Ratio | | | 0.38 | 0.61 | 0.98 | 5.29 | 0.60 | |
| Return On Assets (ROA) | | | -114.35% | -97.12% | -62.85% | -17.76% | -340.98% | |
| Return On Equity (ROE) | | | N/A | N/A | -2955.32% | -74.88% | N/A | |