| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 167.70K | 406.40K | 115.30K | 557.40K | 114.70K | |
| Marketable Securities | | | N/A | 0.00 | 164.80K | 164.80K | N/A | |
| Receivables | | | 46.80K | 89.70K | 51.20K | 5.40K | 2.00K | |
| Other Current Assets | | | 6.10K | 4.00K | 3.80K | 0.00 | 900.00 | |
| Total Current Assets | | | 220.50K | 500.10K | 335.10K | 727.60K | 117.60K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | N/A | N/A | 0.00 | |
| Investments And Advances | | | 20.50K | 6.20K | 13.50K | 33.10K | 88.40K | |
| Other Non-Current Assets | | | 100.00 | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 20.60K | 6.20K | 13.50K | 33.10K | 88.40K | |
| |
| TOTAL ASSETS | | | 241.10K | 506.30K | 348.60K | 760.70K | 206.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 145.00K | 145.00K | 145.00K | 145.00K | 145.00K | |
| Accrued Expenses | | | 25.00K | 43.50K | 43.00K | 46.70K | N/A | |
| Accounts Payable | | | 124.00K | 203.80K | 187.10K | 527.60K | 484.40K | |
| Other Current Liabilities | | | N/A | 0.00 | 12.10K | 196.30K | 7.50K | |
| Total Current Liabilities | | | 294.00K | 392.30K | 387.20K | 628.40K | 636.90K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 294.00K | 392.30K | 387.20K | 628.40K | 636.90K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -22.86M | -22.68M | -22.84M | -22.64M | -21.91M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 23.02M | 23.02M | 23.02M | 22.97M | 21.62M | |
| Other Shareholders' Equity | | | -208.40K | -222.80K | -215.50K | -195.90K | -140.60K | |
| Shares Outstanding | | | 53.40M | 53.40M | 53.40M | 50.97M | 22.86M | |
| Tangible Book Value per Share | | | -0.00 | 0.00 | -0.00 | 0.00 | -0.02 | |
| Total Shareholders' Equity | | | -52.90K | 114.10K | -38.60K | 132.30K | -430.90K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 241.10K | 506.30K | 348.60K | 760.70K | 206.00K | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.75 | 1.27 | 0.87 | 1.16 | 0.18 | |
| Return On Assets (ROA) | | | -5.35% | 30.48% | -93.92% | -96.44% | 67.57% | |
| Return On Equity (ROE) | | | N/A | 135.23% | N/A | -554.50% | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | 7.56% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 7.56% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 7.56% | N/A | N/A | N/A | |