| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 162.20K | N/A | |
| Cash Equivalents | | | 325.00K | 49.10K | 574.90K | N/A | 910.20K | |
| Receivables | | | 37.40K | 59.00K | 20.60K | 153.00K | 63.60K | |
| Other Current Assets | | | 15.80K | 42.40K | 141.50K | 64.90K | 103.00K | |
| Total Current Assets | | | 378.30K | 150.50K | 737.10K | 380.10K | 1.08M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.09M | 1.25M | 13.70K | 18.30K | 37.40K | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 4.90K | 24.70K | 276.00K | 1.99M | 3.61M | |
| Total Non-Current Assets | | | 1.09M | 1.28M | 289.70K | 2.01M | 3.64M | |
| |
| TOTAL ASSETS | | | 1.47M | 1.43M | 1.03M | 2.39M | 4.72M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 727.40K | 136.60K | 0.00 | 19.40K | 0.00 | |
| Current Portion Of LT Debt. | | | 2.63M | 3.87M | N/A | N/A | N/A | |
| Accounts Payable | | | 1.01M | 1.13M | 183.00K | 223.80K | 300.90K | |
| Other Current Liabilities | | | 503.60K | 307.20K | 34.00K | 255.60K | 49.60K | |
| Total Current Liabilities | | | 4.87M | 5.44M | 217.00K | 498.70K | 350.50K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 3.43M | 0.00 | 0.00 | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 3.43M | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 4.87M | 5.44M | 3.65M | 498.70K | 350.50K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -28.89M | -25.05M | -22.47M | -16.74M | -10.60M | |
| Additional Paid In Capital | | | 4.12M | 3.98M | 4.30M | 3.44M | 2.83M | |
| Common Shares | | | 20.55M | 17.28M | 15.82M | 15.49M | 12.22M | |
| Other Shareholders' Equity | | | 806.20K | -216.40K | -276.90K | -301.10K | -78.60K | |
| Shares Outstanding | | | 317.90M | 252.44M | 201.41M | 199.29M | 185.41M | |
| Tangible Book Value per Share | | | -0.01 | -0.02 | -0.01 | -0.00 | 0.00 | |
| Total Shareholders' Equity | | | -3.40M | -4.01M | -2.62M | 1.89M | 4.37M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.47M | 1.43M | 1.03M | 2.39M | 4.72M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | -1.31 | N/A | N/A | |
| Current Ratio | | | 0.08 | 0.03 | 3.40 | 0.76 | 3.07 | |
| Return On Assets (ROA) | | | -401.92% | -216.97% | -562.75% | -287.22% | -218.83% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -363.06% | -236.39% | |