| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 63.40K | 648.50K | 1.14M | |
| Receivables | | | 61.00K | 44.50K | 15.10K | |
| Other Current Assets | | | 21.50K | 77.60K | 73.10K | |
| Total Current Assets | | | 145.90K | 770.60K | 1.23M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 179.70K | 232.20K | 291.40K | |
| Intangibles | | | N/A | N/A | 0.00 | |
| Total Non-Current Assets | | | 179.70K | 232.20K | 291.50K | |
| |
| TOTAL ASSETS | | | 325.60K | 1.00M | 1.52M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 45.30K | 47.70K | 57.50K | |
| Accounts Payable | | | 392.60K | 135.20K | 270.50K | |
| Other Current Liabilities | | | N/A | 0.00 | 5.90K | |
| Total Current Liabilities | | | 437.90K | 183.00K | 333.90K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 321.60K | 111.40K | 140.80K | |
| Total Non-Current Liabilities | | | 321.60K | 111.30K | 140.80K | |
| |
| TOTAL LIABILITIES | | | 759.50K | 294.30K | 474.70K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -15.30M | -14.16M | -12.83M | |
| Common Shares | | | 14.87M | 14.87M | 13.88M | |
| Shares Outstanding | | | 96.96M | 96.96M | 76.96M | |
| Tangible Book Value per Share | | | -0.00 | 0.01 | 0.01 | |
| Total Shareholders' Equity | | | -433.90K | 708.50K | 1.05M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 325.60K | 1.00M | 1.52M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.74 | 0.16 | 0.13 | |
| Current Ratio | | | 0.33 | 4.21 | 3.68 | |
| Return On Assets (ROA) | | | -461.82% | -161.60% | -163.16% | |
| Return On Equity (ROE) | | | N/A | -228.72% | -237.26% | |
