ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.02M | 393.20K | 263.50K | 135.40K | |
Receivables | | | 467.30K | 233.60K | 405.40K | 252.50K | |
Inventories | | | 672.30K | 672.10K | 1.00M | 751.40K | |
Other Current Assets | | | 55.40K | 438.40K | 62.20K | 74.00K | |
Total Current Assets | | | 3.21M | 1.74M | 1.73M | 1.21M | |
|
Non-Current Assets | |
---|
PPE Net | | | 535.40K | 467.90K | 27.60K | 10.90K | |
Goodwill | | | 2.24M | 2.24M | N/A | N/A | |
Intangibles | | | 1.49M | 1.64M | 4.60K | 5.70K | |
Other Non-Current Assets | | | 9.40K | 9.40K | N/A | N/A | |
Total Non-Current Assets | | | 4.27M | 4.36M | 32.20K | 16.70K | |
|
TOTAL ASSETS | | | 7.48M | 6.09M | 1.76M | 1.23M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 789.30K | 3.22M | 7.52M | 6.85M | |
Accrued Expenses | | | 433.10K | 309.80K | 42.70K | 30.10K | |
Accounts Payable | | | 176.10K | 266.50K | 120.50K | 31.60K | |
Other Current Liabilities | | | 107.00K | 156.30K | 85.40K | 53.20K | |
Total Current Liabilities | | | 1.51M | 3.95M | 7.77M | 6.97M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.82M | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 418.10K | 398.50K | 1.30K | 5.00K | |
Total Non-Current Liabilities | | | 2.24M | 398.50K | 1.20K | 4.90K | |
|
TOTAL LIABILITIES | | | 3.74M | 4.35M | 7.77M | 6.97M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -7.30M | -5.02M | -8.22M | -7.68M | |
Additional Paid In Capital | | | 11.04M | 6.77M | N/A | N/A | |
Common Shares | | | 800.00 | 700.00 | 2.22M | 1.94M | |
Shares Outstanding | | | 8.23M | 7.96M | 7.96M | 7.96M | |
Tangible Book Value per Share | | | 0.00 | -0.27 | -0.76 | -0.72 | |
Total Shareholders' Equity | | | 3.74M | 1.75M | -6.01M | -5.74M | |
|
TOTAL LIABILITIES AND EQUITY | | | 7.48M | 6.09M | 1.76M | 1.23M | |
|
Statistics | |
---|
Debt/Equity | | | 0.70 | N/A | N/A | N/A | |
Current Ratio | | | 2.13 | 0.44 | 0.22 | 0.17 | |
Return On Assets (ROA) | | | -30.50% | -87.69% | -30.70% | -114.47% | |
Return On Equity (ROE) | | | -61.07% | -306.00% | N/A | N/A | |