| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 6.10M | 1.19M | 1.78M | 2.43M | 10.00K | |
| Receivables | | | 284.20K | 163.00K | 55.60K | 20.00K | 10.00K | |
| Inventories | | | N/A | 0.00 | 103.80K | 100.00K | 0.00 | |
| Other Current Assets | | | 273.40K | 230.90K | 121.40K | 60.00K | 30.00K | |
| Total Current Assets | | | 6.66M | 1.58M | 2.06M | 2.62M | 50.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.80K | 1.60K | 2.70K | 20.00K | 0.00 | |
| Intangibles | | | 1.98M | 1.53M | 393.00K | 260.00K | 380.00K | |
| Other Non-Current Assets | | | N/A | 0.00 | 85.00K | N/A | N/A | |
| Total Non-Current Assets | | | 1.98M | 1.53M | 539.50K | 270.00K | 380.00K | |
| |
| TOTAL ASSETS | | | 8.64M | 3.11M | 2.60M | 2.89M | 430.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 780.00K | 510.00K | |
| Accounts Payable | | | 2.27M | 2.31M | 1.90M | 750.00K | 400.00K | |
| Other Current Liabilities | | | 2.20M | 1.73M | 2.50M | 1.70M | 290.00K | |
| Total Current Liabilities | | | 4.47M | 4.04M | 4.41M | 3.23M | 1.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 755.70K | 836.10K | 27.50K | 20.00K | 10.00K | |
| Total Non-Current Liabilities | | | 755.70K | 836.10K | 27.40K | 20.00K | 10.00K | |
| |
| TOTAL LIABILITIES | | | 5.23M | 4.88M | 4.43M | 3.25M | 1.21M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -7.57M | -8.66M | -8.27M | -6.78M | -790.00K | |
| Common Shares | | | 11.14M | 7.10M | 6.53M | 6.23M | 0.00 | |
| Other Shareholders' Equity | | | -151.90K | -201.80K | -90.50K | 190.00K | 10.00K | |
| Shares Outstanding | | | 45.21M | 40.32M | 38.32M | 37.84M | 37.84M | |
| Tangible Book Value per Share | | | 0.03 | -0.08 | -0.06 | -0.02 | -0.03 | |
| Total Shareholders' Equity | | | 3.41M | -1.77M | -1.83M | -360.00K | -780.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 8.64M | 3.11M | 2.60M | 2.89M | 430.00K | |
| |
| Statistics | |
|---|
| Current Ratio | | | 1.49 | 0.39 | 0.47 | 0.81 | 0.04 | |
| Return On Assets (ROA) | | | 0.02% | -13.03% | -74.40% | -207.61% | -123.26% | |
| Return On Equity (ROE) | | | 0.04% | N/A | N/A | N/A | N/A | |