| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 1.11M | N/A | N/A | 16.11M | 1.81M | |
| Receivables | | | 552.60K | N/A | N/A | 1.07M | 466.30K | |
| Inventories | | | 464.10K | N/A | N/A | 73.50K | N/A | |
| Other Current Assets | | | 193.00K | N/A | N/A | 189.90K | 159.80K | |
| Total Current Assets | | | 2.32M | N/A | N/A | 17.44M | 2.44M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.96M | N/A | N/A | 2.35M | 3.09M | |
| Goodwill | | | 71.20K | N/A | N/A | 71.20K | 71.20K | |
| Intangibles | | | 76.70K | N/A | N/A | 316.20K | 424.40K | |
| Other Non-Current Assets | | | 7.90K | N/A | N/A | 5.60K | 17.60K | |
| Total Non-Current Assets | | | 2.11M | N/A | N/A | 2.74M | 3.60M | |
| |
| TOTAL ASSETS | | | 4.43M | N/A | N/A | 20.18M | 6.03M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | N/A | N/A | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 147.00K | N/A | N/A | 298.80K | 351.90K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 822.70K | N/A | N/A | 1.10M | 1.29M | |
| Other Current Liabilities | | | 0.00 | N/A | N/A | 603.60K | 426.50K | |
| Total Current Liabilities | | | 969.80K | N/A | N/A | 2.00M | 2.06M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 495.00K | N/A | N/A | 72.60K | 399.90K | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Total Non-Current Liabilities | | | 495.00K | N/A | N/A | 72.60K | 399.90K | |
| |
| TOTAL LIABILITIES | | | 1.46M | N/A | N/A | 2.08M | 2.46M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -39.80M | N/A | N/A | -22.39M | -16.61M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | 0.00 | 459.10K | |
| Common Shares | | | 41.04M | N/A | N/A | 37.58M | 17.68M | |
| Other Shareholders' Equity | | | 1.73M | N/A | N/A | 2.91M | 2.05M | |
| Shares Outstanding | | | 145.72M | N/A | N/A | 124.67M | 82.89M | |
| Tangible Book Value per Share | | | 0.02 | N/A | N/A | 0.14 | 0.04 | |
| Total Shareholders' Equity | | | 2.97M | N/A | N/A | 18.10M | 3.57M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.43M | N/A | N/A | 20.18M | 6.03M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.17 | N/A | N/A | 0.00 | 0.11 | |
| Current Ratio | | | 2.39 | N/A | N/A | 8.71 | 1.18 | |
| Return On Assets (ROA) | | | -147.72% | N/A | N/A | -29.17% | -62.89% | |
| Return On Equity (ROE) | | | -220.60% | N/A | N/A | -32.51% | -106.28% | |