| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 42.40K | 1.10K | N/A | 3.08M | 1.78M | |
| Marketable Securities | | | 33.30K | N/A | N/A | N/A | N/A | |
| Receivables | | | 117.90K | 218.50K | 90.90K | 329.40K | 121.50K | |
| Inventories | | | 164.60K | 172.10K | 172.70K | 172.70K | 51.20K | |
| Other Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 358.20K | 391.70K | 445.90K | 3.58M | 1.95M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 22.70K | 44.60K | 75.00K | 106.70K | 83.20K | |
| Intangibles | | | 471.20K | 519.60K | 623.70K | 105.20K | 205.70K | |
| Other Non-Current Assets | | | 2.12M | 2.12M | 840.00K | N/A | N/A | |
| Total Non-Current Assets | | | 2.61M | 2.80M | 1.76M | 416.80K | 288.80K | |
| |
| TOTAL ASSETS | | | 2.97M | 3.19M | 2.21M | 4.00M | 2.24M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 40.00K | 40.00K | 40.00K | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 2.80K | 25.40K | 25.00K | 20.20K | N/A | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | 0.00 | |
| Accounts Payable | | | 1.05M | 1.07M | 1.43M | 1.14M | 887.10K | |
| Other Current Liabilities | | | 734.60K | 730.70K | 641.90K | N/A | N/A | |
| Total Current Liabilities | | | 1.83M | 1.87M | 2.14M | 1.16M | 887.10K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 25.40K | 90.40K | 40.00K | |
| Total Non-Current Liabilities | | | 300.00 | 300.00 | 25.40K | 90.40K | 40.00K | |
| |
| TOTAL LIABILITIES | | | 1.83M | 1.87M | 2.16M | 1.25M | 927.10K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -32.22M | -31.11M | -28.66M | -24.98M | -22.89M | |
| Minority Interest | | | 300.00 | 300.00 | N/A | N/A | N/A | |
| Common Shares | | | 26.03M | 25.27M | 21.84M | 20.86M | 18.91M | |
| Other Shareholders' Equity | | | 7.34M | 7.16M | 6.87M | 6.87M | 5.29M | |
| Shares Outstanding | | | 56.81M | 54.40M | 32.18M | 29.94M | 27.43M | |
| Tangible Book Value per Share | | | 0.01 | 0.01 | -0.02 | 0.09 | 0.04 | |
| Total Shareholders' Equity | | | 1.14M | 1.32M | 44.80K | 2.75M | 1.32M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.97M | 3.19M | 2.21M | 4.00M | 2.24M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 1.46 | 0.03 | 0.03 | |
| Current Ratio | | | 0.20 | 0.21 | 0.21 | 3.08 | 2.20 | |
| Return On Assets (ROA) | | | -100.53% | -76.84% | -170.53% | -147.00% | -383.99% | |
| Return On Equity (ROE) | | | -261.48% | -185.14% | -8410.27% | -214.08% | -654.68% | |