| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 233.00K | 296.20K | 3.20K | 0.00 | 0.00 | |
| Receivables | | | 1.84M | 960.70K | N/A | N/A | N/A | |
| Inventories | | | 1.09M | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 190.80K | 547.30K | 232.00K | 30.00K | 0.00 | |
| Total Current Assets | | | 3.35M | 1.80M | 235.20K | 30.00K | 0.00 | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.55M | 1.77M | 1.19M | 1.19M | 3.58M | |
| Investments And Advances | | | 619.10K | 3.64M | 3.64M | 3.60M | 3.60M | |
| Goodwill | | | 23.35M | N/A | N/A | N/A | N/A | |
| Intangibles | | | 16.70K | 1.04M | 22.20K | N/A | N/A | |
| Other Non-Current Assets | | | 4.49M | 4.50M | 4.47M | 4.45M | 670.00K | |
| Total Non-Current Assets | | | 35.03M | 10.95M | 9.32M | 9.24M | N/A | |
| |
| TOTAL ASSETS | | | 38.38M | 12.75M | 9.56M | 9.27M | 7.85M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 16.43M | 0.00 | 6.81M | 2.65M | 1.97M | |
| Current Portion Of LT Debt. | | | 5.66M | 8.70M | N/A | N/A | N/A | |
| Accrued Expenses | | | 58.80K | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 6.84M | 1.30M | 601.30K | 260.00K | 130.00K | |
| Other Current Liabilities | | | 3.59M | 399.70K | 260.00K | 4.20M | 4.20M | |
| Total Current Liabilities | | | 32.58M | 10.40M | 7.67M | 7.10M | 6.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.55M | 1.50M | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 265.70K | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 3.98M | 1.73M | 0.00 | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 36.56M | 12.13M | 7.67M | 7.10M | 6.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -28.29M | -16.04M | -7.13M | -2.93M | -490.00K | |
| Additional Paid In Capital | | | 30.10M | 16.66M | 9.01M | 5.10M | 2.03M | |
| Minority Interest | | | 164.90K | 231.60K | N/A | N/A | N/A | |
| Common Shares | | | 6.50K | 1.50K | 10.20K | 0.00 | 0.00 | |
| Shares Outstanding | | | 5.12M | 1.49M | 525.00K | 525.00K | 525.00K | |
| Tangible Book Value per Share | | | -4.21 | -0.28 | 3.55 | 0.22 | 0.15 | |
| Total Shareholders' Equity | | | 1.82M | 621.60K | 1.89M | 2.17M | 1.54M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 38.38M | 12.75M | 9.56M | 9.27M | 7.85M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 10.99 | 2.41 | N/A | N/A | N/A | |
| Current Ratio | | | 0.10 | 0.17 | 0.03 | 0.00 | N/A | |
| Return On Assets (ROA) | | | -35.91% | -69.85% | -43.94% | -26.32% | -6.24% | |
| Return On Equity (ROE) | | | -758.13% | -1433.16% | -222.51% | -112.44% | -31.82% | |