| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 25.34K | 61.16K | 17.85K | 71.53K | 2.21M | |
| Receivables | | | 1.04M | 1.12M | 208.52K | 909.30K | 884.96K | |
| Inventories | | | 0.00 | 0.00 | 165.45K | 163.92K | N/A | |
| Other Current Assets | | | 161.10K | 83.48K | 307.39K | 140.07K | 169.79K | |
| Total Current Assets | | | 1.23M | 1.26M | 699.21K | 1.28M | 3.27M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 201.71K | 277.53K | 151.84K | 60.86K | 76.93K | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 100.87K | 53.48K | 128.03K | 1.15M | 2.10M | |
| Other Non-Current Assets | | | 34.06K | 44.47K | 44.26K | 43.85K | 26.62K | |
| Total Non-Current Assets | | | 336.64K | 375.47K | 324.13K | 1.26M | 2.20M | |
| |
| TOTAL ASSETS | | | 1.56M | 1.64M | 1.02M | 2.54M | 5.47M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.44M | 1.92M | 2.05M | 1.42M | 0.00 | |
| Current Portion Of LT Debt. | | | 138.20K | 68.50K | 169.83K | N/A | N/A | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | 0.00 | |
| Accounts Payable | | | 1.16M | 588.94K | 793.22K | 2.12M | 1.52M | |
| Other Current Liabilities | | | 779.38K | 190.80K | 381.61K | 1.59M | 940.60K | |
| Total Current Liabilities | | | 3.52M | 2.77M | 3.39M | 5.12M | 2.46M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 195.19K | 253.97K | 629.13K | 1.27M | 2.38M | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | 0.00 | 107.47K | |
| Total Non-Current Liabilities | | | 195.19K | 253.97K | 629.12K | 1.27M | 2.49M | |
| |
| TOTAL LIABILITIES | | | 3.71M | 3.02M | 4.02M | 6.39M | 4.95M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -18.31M | -16.87M | -17.56M | -17.83M | -12.10M | |
| Common Shares | | | 15.96M | 15.79M | 15.06M | 14.46M | 13.00M | |
| Other Shareholders' Equity | | | 206.14K | -310.27K | -499.15K | -484.62K | -374.36K | |
| Shares Outstanding | | | 137.02M | 134.90M | 88.96M | 74.87M | 73.68M | |
| Tangible Book Value per Share | | | -0.02 | -0.01 | -0.04 | -0.07 | -0.02 | |
| Total Shareholders' Equity | | | -2.15M | -1.39M | -3.00M | -3.85M | 522.42K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.56M | 1.64M | 1.02M | 2.54M | 5.47M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.76 | -1.57 | -0.89 | -0.70 | 4.55 | |
| Current Ratio | | | 0.35 | 0.46 | 0.21 | 0.25 | 1.33 | |
| Return On Assets (ROA) | | | -15.25% | -46.31% | 18.10% | -154.14% | -63.11% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | -660.81% | |