| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 8.42M | 500.00K | |
| Cash Equivalents | | | 4.82M | N/A | 2.58M | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | 2.89M | N/A | N/A | |
| Receivables | | | N/A | 0.00 | 10.00K | N/A | 0.00 | |
| Other Current Assets | | | 374.30K | 290.00K | 110.00K | 160.00K | 0.00 | |
| Total Current Assets | | | 5.19M | 2.21M | 5.59M | 8.58M | 510.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 264.00K | 300.00K | 360.00K | 70.00K | 140.00K | |
| Other Non-Current Assets | | | 48.50K | N/A | 0.00 | 10.00K | 10.00K | |
| Total Non-Current Assets | | | 312.50K | 300.00K | 360.00K | 70.00K | 140.00K | |
| |
| TOTAL ASSETS | | | 5.50M | 2.51M | 5.95M | 8.65M | 650.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 446.00K | 870.00K | 0.00 | 690.00K | 780.00K | |
| Current Portion Of LT Debt. | | | N/A | 0.00 | 600.00K | 0.00 | 70.00K | |
| Accrued Expenses | | | 72.50K | 60.00K | 160.00K | 170.00K | 110.00K | |
| Accounts Payable | | | 1.17M | N/A | 282.90K | 120.00K | 830.00K | |
| Other Current Liabilities | | | N/A | N/A | N/A | 0.00 | 430.00K | |
| Total Current Liabilities | | | 1.69M | 1.53M | 1.04M | 980.00K | 2.22M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 140.00K | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 206.10K | 260.00K | 720.00K | 0.00 | 60.00K | |
| Total Non-Current Liabilities | | | 206.10K | 270.00K | 860.00K | 0.00 | 60.00K | |
| |
| TOTAL LIABILITIES | | | 1.90M | 1.80M | 1.90M | 980.00K | 2.28M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -41.34M | -35.00M | -15.00M | -8.89M | -5.80M | |
| Additional Paid In Capital | | | 44.94M | 35.00M | 20.00M | 16.57M | 4.15M | |
| Common Shares | | | 0.00 | 0.00 | 0.00 | 0.00 | 20.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 1.07M | 163.10K | 80.40K | 68.00K | 66.40K | |
| Tangible Book Value per Share | | | 3.37 | N/A | 0.25 | 0.56 | -0.12 | |
| Total Shareholders' Equity | | | 3.61M | 710.00K | 4.06M | 7.68M | -1.63M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.50M | 2.51M | 5.95M | 8.65M | 650.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 0.03 | N/A | N/A | |
| Current Ratio | | | 3.07 | 1.44 | 5.38 | 8.76 | 0.23 | |
| Return On Assets (ROA) | | | -220.59% | -364.33% | -110.80% | -35.84% | -193.85% | |
| Return On Equity (ROE) | | | -336.77% | -1288.00% | -162.38% | -40.36% | N/A | |