ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.89M | 65.40K | 75.00K | 95.00K | |
Receivables | | | 778.00K | 375.90K | 325.00K | 328.00K | |
Inventories | | | 100.30K | 55.60K | 26.00K | 17.00K | |
Other Current Assets | | | 26.00K | 93.60K | -34.00K | 6.00K | |
Total Current Assets | | | 3.79M | 590.60K | 392.00K | 446.00K | |
|
Non-Current Assets | |
---|
PPE Net | | | 65.80K | 6.20K | 2.00K | 0.00 | |
Investments And Advances | | | 214.60K | 14.60K | 21.00K | 21.00K | |
Intangibles | | | 252.50K | 226.50K | 246.00K | 1.16M | |
Other Non-Current Assets | | | N/A | 0.00 | 58.00K | N/A | |
Total Non-Current Assets | | | 533.00K | 247.30K | 327.00K | 1.18M | |
|
TOTAL ASSETS | | | 4.33M | 837.90K | 719.00K | 1.62M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 200.00 | 0.00 | 0.00 | |
Accrued Expenses | | | 70.70K | 48.80K | 168.00K | 180.00K | |
Accounts Payable | | | 334.40K | 604.70K | 353.00K | 387.00K | |
Other Current Liabilities | | | 354.10K | 385.40K | 354.00K | 363.00K | |
Total Current Liabilities | | | 759.30K | 1.04M | 875.00K | 930.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.28M | 1.29M | 1.78M | 1.52M | |
Other Non-Current Liabilities | | | 636.90K | 596.00K | 480.00K | 47.00K | |
Total Non-Current Liabilities | | | 1.92M | 1.88M | 2.26M | 1.57M | |
|
TOTAL LIABILITIES | | | 2.68M | 2.92M | 3.14M | 2.50M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -21.67M | -19.02M | -18.23M | -16.30M | |
Additional Paid In Capital | | | 14.58M | 10.40M | 9.81M | 9.81M | |
Common Shares | | | 8.74M | 6.54M | 6.00M | 5.62M | |
Other Shareholders' Equity | | | N/A | 0.00 | N/A | N/A | |
Shares Outstanding | | | 4.37M | 4.36M | 4.36M | 4.36M | |
Tangible Book Value per Share | | | 0.32 | -0.53 | -0.61 | -0.47 | |
Total Shareholders' Equity | | | 1.65M | -2.08M | -2.42M | -876.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 4.33M | 837.90K | 719.00K | 1.62M | |
|
Statistics | |
---|
Debt/Equity | | | 0.78 | -0.62 | -0.74 | -1.74 | |
Current Ratio | | | 5.00 | 0.57 | 0.45 | 0.48 | |
Return On Assets (ROA) | | | -61.17% | -94.41% | -268.01% | -62.93% | |
Return On Equity (ROE) | | | -160.78% | N/A | N/A | N/A | |