| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 2.95M | 301.09K | 501.89K | 13.10K | |
| Cash Equivalents | | | 351.14K | N/A | N/A | N/A | N/A | |
| Receivables | | | 674.68K | 1.19M | 586.10K | 143.14K | 105.58K | |
| Inventories | | | 9.04K | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 907.89K | 9.10M | 11.10K | 9.79K | 11.65K | |
| Total Current Assets | | | 1.94M | 13.24M | 898.29K | 654.82K | 130.32K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 72.35K | 204.45K | 117.35K | 168.69K | 75.13K | |
| Investments And Advances | | | N/A | N/A | 0.00 | 23.43K | 20.55K | |
| Goodwill | | | 12.79M | 525.29K | N/A | 0.00 | 49.54K | |
| Intangibles | | | 2.77M | 300.71K | 75.12K | 119.35K | 160.79K | |
| Other Non-Current Assets | | | 7.03K | 15.00K | 8.83K | 14.83K | 6.00K | |
| Total Non-Current Assets | | | 15.64M | 1.05M | 201.29K | 326.30K | 312.00K | |
| |
| TOTAL ASSETS | | | 17.58M | 14.29M | 1.10M | 981.12K | 442.32K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 390.88K | 0.00 | 125.00K | 0.00 | 37.50K | |
| Current Portion Of LT Debt. | | | 2.24M | 222.90K | 206.41K | 39.25K | 98.40K | |
| Accrued Expenses | | | 2.59M | 109.01K | 300.18K | 49.90K | 320.55K | |
| Accounts Payable | | | 1.43M | 603.42K | 193.06K | 167.97K | 729.43K | |
| Other Current Liabilities | | | 0.00 | 10.01M | 0.00 | 3.85K | 18.46K | |
| Total Current Liabilities | | | 6.65M | 10.94M | 824.65K | 260.98K | 1.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.53K | 139.54K | 86.20K | 252.61K | 0.00 | |
| Other Non-Current Liabilities | | | 1.15M | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 1.16M | 139.54K | 86.19K | 252.61K | 0.00 | |
| |
| TOTAL LIABILITIES | | | 7.81M | 11.08M | 910.84K | 513.59K | 1.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -20.63M | -13.59M | -10.16M | -8.27M | -8.26M | |
| Additional Paid In Capital | | | 3.88M | 2.42M | 1.94M | 1.11M | 1.03M | |
| Common Shares | | | 27.27M | 14.38M | 8.41M | 7.63M | 6.47M | |
| Other Shareholders' Equity | | | -756.37K | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 167.44M | 135.82M | 91.75M | 68.75M | 42.60M | |
| Tangible Book Value per Share | | | -0.03 | 0.02 | 0.00 | 0.01 | -0.02 | |
| Total Shareholders' Equity | | | 9.77M | 3.21M | 188.74K | 467.53K | -762.01K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 17.58M | 14.29M | 1.10M | 981.12K | 442.32K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.04 | 0.04 | 1.12 | 0.54 | N/A | |
| Current Ratio | | | 0.29 | 1.21 | 1.09 | 2.51 | 0.11 | |
| Return On Assets (ROA) | | | -51.93% | -36.28% | -100.56% | -59.58% | -227.44% | |
| Return On Equity (ROE) | | | -93.42% | -161.72% | -585.87% | -125.04% | N/A | |