| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 349.50K | 156.00K | 306.40K | 221.10K | 28.90K | |
| Receivables | | | 266.80K | 67.10K | 33.30K | 33.30K | 31.10K | |
| Inventories | | | 392.70K | 297.30K | 447.30K | 210.50K | 196.80K | |
| Other Current Assets | | | 9.70K | 2.20K | N/A | N/A | N/A | |
| Total Current Assets | | | 1.02M | 522.60K | 787.00K | 465.00K | 256.80K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 158.20K | 180.30K | 103.50K | 156.10K | 209.80K | |
| Intangibles | | | 864.10K | 873.90K | 629.70K | 599.80K | 407.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 1.02M | 1.05M | 733.20K | 755.90K | 616.70K | |
| |
| TOTAL ASSETS | | | 2.04M | 1.58M | 1.52M | 1.22M | 873.50K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 20.00K | |
| Current Portion Of LT Debt. | | | 2.02M | 2.50M | 1.05M | 1.03M | 1.07M | |
| Accrued Expenses | | | 137.60K | 134.40K | 70.50K | 216.30K | N/A | |
| Accounts Payable | | | 42.90K | 60.20K | 112.10K | 41.80K | 202.30K | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 2.20M | 2.70M | 1.23M | 1.28M | 1.29M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 27.70K | 1.86M | 948.30K | 77.70K | |
| Total Non-Current Liabilities | | | 0.00 | 27.70K | 1.86M | 948.30K | 77.70K | |
| |
| TOTAL LIABILITIES | | | 2.20M | 2.72M | 3.09M | 2.23M | 1.37M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -7.45M | -7.04M | -6.11M | -5.44M | -4.87M | |
| Common Shares | | | 6.75M | 5.36M | 4.06M | 4.03M | 4.03M | |
| Other Shareholders' Equity | | | 541.60K | 541.60K | 486.10K | 393.40K | 337.80K | |
| Shares Outstanding | | | 137.09M | 113.57M | 89.98M | 89.23M | 89.23M | |
| Tangible Book Value per Share | | | -0.01 | -0.02 | -0.02 | -0.02 | -0.01 | |
| Total Shareholders' Equity | | | -155.30K | -1.15M | -1.57M | -1.01M | -497.90K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.04M | 1.58M | 1.52M | 1.22M | 873.50K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | -0.02 | -1.18 | -0.94 | -0.20 | |
| Current Ratio | | | 0.46 | 0.19 | 0.64 | 0.36 | 0.20 | |
| Return On Assets (ROA) | | | -38.24% | -53.15% | -57.58% | -58.46% | -70.85% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |