| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 526.20K | 124.20K | 977.40K | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | 856.60K | 347.80K | |
| Receivables | | | 241.90K | 364.90K | 1.02M | 922.70K | 308.40K | |
| Inventories | | | 751.90K | 676.00K | 962.30K | 922.00K | 437.40K | |
| Other Current Assets | | | 556.30K | 602.90K | 871.40K | 138.50K | 110.90K | |
| Total Current Assets | | | 2.08M | 1.77M | 3.83M | 2.84M | 1.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 106.80K | 145.90K | 270.70K | 531.60K | 241.90K | |
| Total Non-Current Assets | | | 106.70K | 145.90K | 270.60K | 531.60K | 241.80K | |
| |
| TOTAL ASSETS | | | 2.18M | 1.91M | 4.10M | 3.37M | 1.45M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 346.50K | 337.70K | 0.00 | 879.60K | 319.30K | |
| Current Portion Of LT Debt. | | | 4.64M | 3.99M | 340.20K | 3.81M | 61.70K | |
| Accrued Expenses | | | 1.42M | 1.21M | 958.10K | 788.70K | 367.80K | |
| Accounts Payable | | | 3.11M | 2.38M | 1.69M | 2.73M | 799.20K | |
| Other Current Liabilities | | | 525.00K | 225.00K | N/A | N/A | N/A | |
| Total Current Liabilities | | | 10.04M | 8.14M | 2.99M | 8.21M | 1.55M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.40K | 11.00K | 2.23M | 279.90K | 315.00K | |
| Other Non-Current Liabilities | | | 2.30K | 23.50K | 155.10K | 296.90K | 0.00 | |
| Total Non-Current Liabilities | | | 6.70K | 34.50K | 2.39M | 576.80K | 315.00K | |
| |
| TOTAL LIABILITIES | | | 10.04M | 8.17M | 5.38M | 8.79M | 1.86M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -48.44M | -45.11M | -34.49M | -11.90M | -5.35M | |
| Additional Paid In Capital | | | 40.58M | 38.85M | 33.21M | 6.48M | 4.93M | |
| Common Shares | | | 0.00 | 0.00 | 0.00 | 1.90K | 1.80K | |
| Shares Outstanding | | | 65.92M | 63.09M | 58.82M | 54.61M | 54.61M | |
| Tangible Book Value per Share | | | -0.12 | -0.10 | -0.02 | -0.10 | -0.01 | |
| Total Shareholders' Equity | | | -7.86M | -6.26M | -1.27M | -5.42M | -416.70K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.18M | 1.91M | 4.10M | 3.37M | 1.45M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.04 | -0.06 | -1.75 | -0.21 | -1.52 | |
| Current Ratio | | | 0.21 | 0.22 | 1.28 | 0.35 | 0.78 | |
| Return On Assets (ROA) | | | -511.10% | -554.82% | -507.68% | -269.94% | -262.86% | |