| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 93.50K | 17.20K | 60.20K | 900.00 | 129.40K | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 166.80K | 740.00K | 130.40K | 364.60K | 1.19M | |
| Inventories | | | 44.30K | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 9.80K | 1.20K | 900.00 | 4.50K | 5.80K | |
| Total Current Assets | | | 314.50K | 758.40K | 191.50K | 370.00K | 1.32M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 24.10K | 29.90K | 2.70K | 0.00 | 1.49M | |
| Other Non-Current Assets | | | 361.20K | 310.70K | 0.00 | 263.80K | N/A | |
| Total Non-Current Assets | | | 385.30K | 340.60K | 2.70K | 263.80K | 1.49M | |
| |
| TOTAL ASSETS | | | 699.80K | 1.10M | 194.20K | 633.80K | 2.81M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 401.80K | 390.70K | 4.10K | 247.20K | 3.02M | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | 925.80K | |
| Total Current Liabilities | | | 401.80K | 390.70K | 4.10K | 247.20K | 3.95M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Non-Current Liabilities | | | 298.10K | 464.90K | 171.30K | 386.60K | 0.00 | |
| Total Non-Current Liabilities | | | 298.00K | 464.90K | 171.30K | 386.60K | 0.00 | |
| |
| TOTAL LIABILITIES | | | 699.80K | 855.60K | 175.40K | 633.80K | 3.95M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -40.14M | -39.76M | -39.98M | -40.26M | -1.25M | |
| Common Shares | | | 40.00M | 40.00M | 40.00M | 40.00M | 59.00K | |
| Other Shareholders' Equity | | | 135.40K | N/A | 0.00 | 263.80K | 57.90K | |
| Shares Outstanding | | | 40.00M | 40.00M | 40.00M | 40.00M | 40.00M | |
| Tangible Book Value per Share | | | 0.00 | 0.01 | 0.00 | 0.00 | -0.03 | |
| Total Shareholders' Equity | | | 0.00 | 243.30K | 18.80K | 0.00 | -1.13M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 699.80K | 1.10M | 194.20K | 633.80K | 2.81M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.78 | 1.94 | 46.71 | 1.50 | 0.33 | |
| Return On Assets (ROA) | | | -31.91% | 20.44% | -27.45% | -876.30% | -45.25% | |
| Return On Equity (ROE) | | | N/A | 92.31% | -283.51% | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | 24.65% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 25.26% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 25.26% | N/A | N/A | N/A | |