| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 500.00K | 100.00K | 100.00K | |
| Cash Equivalents | | | 13.17M | 8.44M | 8.91M | N/A | |
| Receivables | | | 1.14M | 1.31M | 879.00K | N/A | |
| Inventories | | | 949.00K | 802.00K | 703.00K | N/A | |
| Other Current Assets | | | 2.10M | 300.00K | 327.00K | N/A | |
| Total Current Assets | | | 17.36M | 800.00K | 100.00K | 100.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 146.38M | 118.45M | 103.66M | N/A | |
| Other Non-Current Assets | | | 3.59M | 250.30M | 600.00K | 600.00K | |
| Total Non-Current Assets | | | 149.96M | 250.30M | 600.00K | 600.00K | |
| |
| TOTAL ASSETS | | | 167.32M | 251.10M | 700.00K | 700.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 300.00K | 300.00K | |
| Current Portion Of LT Debt. | | | 4.82M | 1.04M | 10.13M | N/A | |
| Accrued Expenses | | | 28.31M | 200.00K | 400.00K | 400.00K | |
| Accounts Payable | | | 22.71M | 200.00K | 16.93M | N/A | |
| Other Current Liabilities | | | 14.04M | 800.00K | 10.66M | N/A | |
| Total Current Liabilities | | | 69.88M | 1.20M | 700.00K | 700.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 70.68M | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 95.92M | 10.30M | 90.86M | N/A | |
| Total Non-Current Liabilities | | | 166.60M | 10.30M | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 236.48M | 11.50M | 700.00K | 700.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -125.78M | -10.70M | 0.00 | 0.00 | |
| Additional Paid In Capital | | | 56.62M | 0.00 | 0.00 | 0.00 | |
| Common Shares | | | 4.00K | 250.30M | 0.00 | 0.00 | |
| Shares Outstanding | | | 40.09M | 31.40M | 26.00M | 26.00M | |
| Tangible Book Value per Share | | | -1.73 | 7.63 | 0.00 | 0.00 | |
| Total Shareholders' Equity | | | -69.16M | 239.60M | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 167.32M | 251.10M | 700.00K | 700.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.02 | N/A | N/A | N/A | |
| Current Ratio | | | 0.25 | 0.67 | 0.14 | 0.14 | |
| Return On Assets (ROA) | | | -5.43% | 6.28% | -2.86% | -4285.43% | |
| Return On Equity (ROE) | | | N/A | 6.58% | N/A | N/A | |