| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 72.60K | 4.70K | 5.60K | 5.60K | 7.50K | |
| Receivables | | | 31.40K | 36.00K | 60.50K | 32.60K | 47.90K | |
| Other Current Assets | | | N/A | N/A | N/A | N/A | 0.00 | |
| Total Current Assets | | | 104.00K | 40.70K | 66.10K | 38.20K | 55.40K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.56M | 7.03M | 7.31M | 7.70M | 7.10M | |
| Total Non-Current Assets | | | 2.56M | 7.03M | 7.31M | 7.70M | 7.10M | |
| |
| TOTAL ASSETS | | | 2.67M | 7.07M | 7.38M | 7.74M | 7.16M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.58M | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 5.50K | 942.30K | 1.06M | 1.04M | 0.00 | |
| Accounts Payable | | | 1.82M | 890.00K | 821.80K | 566.30K | 481.80K | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 4.41M | 1.83M | 1.88M | 1.60M | 481.80K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 17.10K | 0.00 | 0.00 | 464.30K | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | 460.00K | |
| Total Non-Current Liabilities | | | 0.00 | 17.10K | 0.00 | 0.00 | 464.40K | |
| |
| TOTAL LIABILITIES | | | 4.41M | 1.85M | 1.88M | 1.60M | 946.20K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -59.04M | -51.15M | -49.83M | -49.18M | -48.88M | |
| Additional Paid In Capital | | | 12.67M | 11.88M | 11.64M | 11.69M | 11.58M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 52.00M | 50.90M | 49.52M | 49.28M | 49.28M | |
| Other Shareholders' Equity | | | -7.37M | -6.41M | -5.82M | -5.65M | -5.77M | |
| Shares Outstanding | | | 57.23M | 49.50M | 46.17M | 45.35M | 45.35M | |
| Tangible Book Value per Share | | | -0.03 | 0.11 | 0.12 | 0.14 | 0.14 | |
| Total Shareholders' Equity | | | -1.74M | 5.22M | 5.50M | 6.14M | 6.21M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.67M | 7.07M | 7.38M | 7.74M | 7.16M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.00 | N/A | N/A | 0.07 | |
| Current Ratio | | | 0.02 | 0.02 | 0.04 | 0.02 | 0.11 | |
| Return On Assets (ROA) | | | -153.60% | -18.63% | -8.88% | -3.84% | -14.19% | |
| Return On Equity (ROE) | | | N/A | -25.23% | -11.91% | -4.85% | -16.35% | |