| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 38.93M | 3.76M | 894.80K | 3.10M | 3.79M | |
| Receivables | | | 173.40K | 66.60K | N/A | 0.00 | 116.20K | |
| Inventories | | | 1.61M | 1.34M | N/A | N/A | N/A | |
| Other Current Assets | | | 1.51M | 936.20K | 633.40K | 227.20K | N/A | |
| Total Current Assets | | | 42.22M | 6.10M | 1.53M | 3.33M | 3.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 551.50K | 324.10K | 1.30K | 3.70K | N/A | |
| Goodwill | | | 7.40M | 7.40M | N/A | N/A | N/A | |
| Intangibles | | | 2.18M | 2.23M | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 84.70K | 59.40K | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 10.22M | 10.01M | 1.20K | 3.70K | 0.00 | |
| |
| TOTAL ASSETS | | | 52.45M | 16.11M | 1.53M | 3.33M | 3.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 73.60K | 67.80K | N/A | N/A | N/A | |
| Accounts Payable | | | 608.70K | 668.70K | 114.50K | 120.90K | N/A | |
| Other Current Liabilities | | | 139.40K | 197.10K | N/A | N/A | N/A | |
| Total Current Liabilities | | | 821.70K | 933.70K | 114.50K | 120.90K | N/A | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 93.80K | 93.80K | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 223.80K | 262.20K | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 317.60K | 355.90K | 0.00 | 0.00 | N/A | |
| |
| TOTAL LIABILITIES | | | 1.14M | 1.29M | 114.50K | 120.90K | N/A | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -46.14M | -35.91M | -3.33M | -1.54M | -296.00K | |
| Additional Paid In Capital | | | 97.20M | 50.58M | 4.72M | 4.68M | 2.23M | |
| Common Shares | | | 252.90K | 151.20K | 32.20K | 67.90K | 1.97M | |
| Shares Outstanding | | | 25.29M | 15.12M | 8.72M | 8.72M | 8.72M | |
| Tangible Book Value per Share | | | 1.65 | 0.34 | 0.16 | 0.37 | 0.45 | |
| Total Shareholders' Equity | | | 51.31M | 14.82M | 1.41M | 3.21M | 3.90M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 52.45M | 16.11M | 1.53M | 3.33M | 3.90M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 51.38 | 6.53 | 13.35 | 27.52 | N/A | |
| Return On Assets (ROA) | | | -75.30% | -198.54% | -155.85% | -37.31% | -4.15% | |
| Return On Equity (ROE) | | | -76.97% | -215.82% | -168.46% | -38.72% | -4.15% | |