| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 78.60K | 1.13M | 2.31M | 4.62M | 16.60K | |
| Receivables | | | 56.30K | 61.80K | 94.10K | 49.00K | 0.00 | |
| Other Current Assets | | | 122.80K | 83.70K | 393.00K | 62.20K | 0.00 | |
| Total Current Assets | | | 257.70K | 1.27M | 2.80M | 4.73M | 16.60K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | 3.10K | 270.90K | 232.20K | 0.00 | |
| Other Non-Current Assets | | | 210.00K | 210.00K | 210.00K | N/A | N/A | |
| Total Non-Current Assets | | | 210.00K | 213.10K | 481.00K | 232.10K | 0.00 | |
| |
| TOTAL ASSETS | | | 467.70K | 1.48M | 3.28M | 4.96M | 16.60K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 218.40K | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 7.39M | 93.80K | 207.90K | 213.90K | 19.40K | |
| Other Current Liabilities | | | 541.50K | 29.00K | 89.20K | 69.10K | 0.00 | |
| Total Current Liabilities | | | 8.15M | 122.90K | 297.10K | 283.00K | 19.40K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 466.40K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | N/A | 330.60K | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 466.40K | 330.60K | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 8.61M | 453.50K | 297.10K | 283.00K | 19.40K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -16.95M | -6.38M | -3.75M | 4.37M | -2.80K | |
| Additional Paid In Capital | | | N/A | 0.00 | 175.30K | N/A | N/A | |
| Common Shares | | | 8.75M | 7.41M | 6.57M | 310.50K | 0.00 | |
| Other Shareholders' Equity | | | 50.80K | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 7.35M | 7.13M | 5.61M | 4.23M | 4.23M | |
| Tangible Book Value per Share | | | -1.11 | 0.14 | 0.11 | 0.22 | -0.00 | |
| Total Shareholders' Equity | | | -8.15M | 1.03M | 2.99M | 4.68M | -2.80K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 467.70K | 1.48M | 3.28M | 4.96M | 16.60K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.06 | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 0.03 | 10.34 | 9.43 | 16.71 | 0.86 | |
| Return On Assets (ROA) | | | -1100.56% | -176.85% | -126.07% | -19.18% | -43.98% | |
| Return On Equity (ROE) | | | N/A | -254.70% | -138.61% | -20.34% | N/A | |