| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 551.40K | N/A | 247.60K | N/A | N/A | |
| Cash Equivalents | | | 2.70M | 9.14M | N/A | 3.48M | 10.00K | |
| Receivables | | | 670.00K | 1.30M | 265.50K | 30.00K | 0.00 | |
| Other Current Assets | | | 487.80K | 339.20K | 1.62M | 80.00K | 20.00K | |
| Total Current Assets | | | 4.41M | 10.78M | 2.13M | 3.59M | 40.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 15.38M | 10.48M | 6.83M | 180.00K | 160.00K | |
| Investments And Advances | | | 135.90K | 140.00K | 233.00K | N/A | N/A | |
| Other Non-Current Assets | | | 1.27M | 1.23M | 199.10K | N/A | N/A | |
| Total Non-Current Assets | | | 16.78M | 11.86M | 7.26M | 180.00K | 160.00K | |
| |
| TOTAL ASSETS | | | 21.19M | 22.64M | 9.39M | 3.77M | 200.00K | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 364.00K | 305.90K | N/A | N/A | N/A | |
| Accounts Payable | | | 2.55M | 1.64M | 1.24M | 460.00K | 370.00K | |
| Other Current Liabilities | | | 149.00K | 1.02M | N/A | 0.00 | 100.00K | |
| Total Current Liabilities | | | 3.06M | 2.97M | 1.24M | 460.00K | 470.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 345.70K | 548.30K | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 7.46M | 7.44M | 4.40M | 3.39M | N/A | |
| Total Non-Current Liabilities | | | 7.81M | 7.98M | 4.40M | 3.39M | 0.00 | |
| |
| TOTAL LIABILITIES | | | 10.87M | 10.95M | 5.64M | 3.85M | 470.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -21.51M | -19.32M | -17.85M | -19.81M | -17.66M | |
| Additional Paid In Capital | | | 8.41M | 8.22M | 7.92M | 7.68M | 7.33M | |
| Common Shares | | | 23.41M | 22.78M | 13.67M | 12.03M | 10.05M | |
| Shares Outstanding | | | 265.56M | 259.81M | 114.94M | 73.01M | 18.40M | |
| Tangible Book Value per Share | | | 0.04 | 0.04 | 0.03 | -0.00 | -0.02 | |
| Total Shareholders' Equity | | | 10.32M | 11.68M | 3.74M | -90.00K | -280.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.19M | 22.64M | 9.39M | 3.77M | 200.00K | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.03 | 0.05 | N/A | N/A | N/A | |
| Current Ratio | | | 1.44 | 3.63 | 1.71 | 7.80 | 0.09 | |
| Return On Assets (ROA) | | | -8.19% | -11.75% | 12.71% | -57.03% | -50.00% | |
| Return On Equity (ROE) | | | -16.82% | -22.76% | 31.88% | N/A | N/A | |