| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 0.00 | 22.00K | 84.00K | 196.00K | 1.07M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 203.00K | 270.00K | 830.00K | 470.00K | 439.00K | |
| Inventories | | | 195.00K | 235.00K | 302.00K | 385.00K | 203.00K | |
| Other Current Assets | | | 46.00K | 35.00K | 94.00K | 162.00K | 531.00K | |
| Total Current Assets | | | 444.00K | 562.00K | 1.31M | 1.21M | 2.24M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 478.00K | 623.00K | 1.00M | 1.44M | 1.35M | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 0.00 | 0.00 | 1.10M | 1.37M | 1.67M | |
| Other Non-Current Assets | | | N/A | 0.00 | 597.00K | 647.00K | 0.00 | |
| Total Non-Current Assets | | | 478.00K | 623.00K | 2.70M | 3.46M | 3.02M | |
| |
| TOTAL ASSETS | | | 922.00K | 1.19M | 4.01M | 4.67M | 5.26M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 36.00K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 6.47M | 6.26M | 4.15M | 1.91M | 685.00K | |
| Accrued Expenses | | | 2.25M | 1.98M | 1.18M | 682.00K | 538.00K | |
| Accounts Payable | | | 979.00K | 1.12M | 1.52M | 818.00K | 581.00K | |
| Other Current Liabilities | | | N/A | 0.00 | 1.57M | 1.61M | 574.00K | |
| Total Current Liabilities | | | 9.74M | 9.37M | 8.42M | 5.02M | 2.38M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 979.00K | 202.00K | 369.00K | 1.91M | 3.59M | |
| Other Non-Current Liabilities | | | -1.00K | N/A | N/A | N/A | 0.00 | |
| Total Non-Current Liabilities | | | 978.00K | 202.00K | 369.00K | 1.91M | 3.59M | |
| |
| TOTAL LIABILITIES | | | 10.72M | 9.57M | 8.79M | 6.93M | 5.97M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -54.40M | -52.91M | -49.17M | -41.40M | -37.34M | |
| Additional Paid In Capital | | | N/A | N/A | 4.17M | 8.47M | 8.07M | |
| Common Shares | | | 44.60M | 44.53M | 44.40M | 39.13M | 36.63M | |
| Shares Outstanding | | | 85.59M | 78.09M | 76.65M | 66.06M | 47.76M | |
| Tangible Book Value per Share | | | -0.11 | -0.11 | -0.08 | -0.06 | -0.05 | |
| Total Shareholders' Equity | | | -9.79M | -8.38M | -4.78M | -2.26M | -712.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 922.00K | 1.19M | 4.01M | 4.67M | 5.26M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.10 | -0.02 | -0.08 | -0.84 | -5.05 | |
| Current Ratio | | | 0.05 | 0.06 | 0.16 | 0.24 | 0.94 | |
| Return On Assets (ROA) | | | -379.72% | -311.31% | -86.63% | -95.40% | -96.46% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |