| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 519.00K | 1.87M | 1.97M | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | 1.97M | 1.30M | |
| Receivables | | | 593.00K | 543.00K | 911.00K | 402.00K | 728.00K | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 50.00K | 422.00K | 274.00K | 60.00K | 3.00K | |
| Total Current Assets | | | 1.16M | 2.83M | 3.15M | 2.43M | 2.04M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 135.00K | 263.00K | 36.00K | N/A | N/A | |
| Investments And Advances | | | 43.00K | 24.00K | 32.00K | N/A | N/A | |
| Goodwill | | | N/A | N/A | 0.00 | N/A | N/A | |
| Intangibles | | | 5.00K | 272.00K | 19.00K | 3.00K | N/A | |
| Other Non-Current Assets | | | 1.00K | 391.00K | 211.00K | 271.00K | N/A | |
| Total Non-Current Assets | | | 777.00K | 1.12M | 447.00K | 274.00K | 384.00K | |
| |
| TOTAL ASSETS | | | 1.94M | 3.95M | 3.60M | 2.71M | 2.42M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 23.00K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 128.00K | 164.00K | 1.06M | 1.15M | 541.00K | |
| Accrued Expenses | | | 28.00K | 91.00K | 45.00K | N/A | N/A | |
| Accounts Payable | | | 1.27M | 1.01M | 687.00K | 270.00K | 669.00K | |
| Other Current Liabilities | | | 87.00K | 127.00K | 288.00K | 283.00K | 719.00K | |
| Total Current Liabilities | | | 1.54M | 1.39M | 2.08M | 1.70M | 1.93M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 123.00K | 133.00K | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | N/A | N/A | |
| Other Non-Current Liabilities | | | 35.00K | N/A | 8.00K | 6.00K | 11.00K | |
| Total Non-Current Liabilities | | | 158.00K | 133.00K | 8.00K | 6.00K | 11.00K | |
| |
| TOTAL LIABILITIES | | | 1.70M | 1.52M | 2.09M | 1.71M | 1.94M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -8.39M | -5.14M | -2.16M | N/A | N/A | |
| Additional Paid In Capital | | | 3.93M | 3.93M | N/A | N/A | N/A | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 4.27M | 3.18M | 1.83M | 997.00K | N/A | |
| Other Shareholders' Equity | | | 433.00K | 454.00K | 1.83M | 997.00K | 480.00K | |
| Shares Outstanding | | | 9.31M | 3.99M | 1.87M | 391.70M | 435.12M | |
| Tangible Book Value per Share | | | 0.03 | 0.54 | 0.80 | 0.00 | 0.00 | |
| Total Shareholders' Equity | | | 242.00K | 2.43M | 1.51M | 997.00K | 480.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.94M | 3.95M | 3.60M | 2.71M | 2.42M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.60 | 0.05 | N/A | N/A | N/A | |
| Current Ratio | | | 0.76 | 2.04 | 1.51 | 1.43 | 1.06 | |
| Return On Assets (ROA) | | | -183.50% | -76.41% | -62.76% | -10.61% | -31.28% | |
| Return On Equity (ROE) | | | -1470.25% | -124.40% | -149.83% | -28.79% | -157.71% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |