ASSETS | |
---|
Current Assets | |
---|
Cash | | | 0.00 | 0.00 | 249.70K | 111.50K | 249.50K | |
Receivables | | | 259.50K | 145.70K | 206.80K | 123.10K | 50.30K | |
Inventories | | | 204.70K | 165.20K | N/A | N/A | N/A | |
Other Current Assets | | | 1.12M | 1.14M | 254.00K | 337.50K | 65.90K | |
Total Current Assets | | | 1.59M | 1.45M | 710.60K | 572.00K | 365.70K | |
|
Non-Current Assets | |
---|
PPE Net | | | 15.87M | 15.51M | 11.92M | 6.41M | 3.65M | |
Goodwill | | | 6.99M | 6.99M | N/A | N/A | N/A | |
Intangibles | | | 4.62M | 4.62M | N/A | N/A | N/A | |
Other Non-Current Assets | | | 858.00K | 995.00K | 356.60K | 224.10K | 0.00 | |
Total Non-Current Assets | | | 28.33M | 28.11M | 12.28M | 6.64M | 3.65M | |
|
TOTAL ASSETS | | | 29.92M | 29.56M | 12.99M | 7.21M | 4.02M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 5.84M | 5.91M | 54.70K | 735.00K | 962.10K | |
Current Portion Of LT Debt. | | | 6.24M | 5.12M | 2.83M | 515.90K | 392.60K | |
Accounts Payable | | | 5.21M | 4.44M | 2.24M | 1.38M | 186.90K | |
Other Current Liabilities | | | 1.04M | 1.07M | 241.90K | 182.20K | 95.10K | |
Total Current Liabilities | | | 18.34M | 16.54M | 5.37M | 2.81M | 1.64M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 13.57M | 13.13M | 8.93M | 4.39M | 2.72M | |
Deferred Taxes/Income | | | 1.16M | 1.16M | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 1.99M | 2.04M | N/A | N/A | N/A | |
Total Non-Current Liabilities | | | 16.72M | 16.33M | 8.93M | 4.39M | 2.70M | |
|
TOTAL LIABILITIES | | | 35.06M | 32.86M | 14.30M | 7.21M | 4.33M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -24.61M | -22.77M | -16.23M | -10.66M | -915.60K | |
Minority Interest | | | N/A | N/A | N/A | 0.00 | -18.60K | |
Common Shares | | | 19.47M | 19.47M | 14.92M | 10.66M | 601.30K | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | 0.00 | |
Shares Outstanding | | | 115.78M | 115.78M | 84.28M | 84.28M | 84.28M | |
Tangible Book Value per Share | | | -0.14 | -0.13 | -0.02 | 0.00 | -0.00 | |
Total Shareholders' Equity | | | -5.14M | -3.30M | -1.31M | 1.20K | -314.30K | |
|
TOTAL LIABILITIES AND EQUITY | | | 29.92M | 29.56M | 12.99M | 7.21M | 4.02M | |
|
Statistics | |
---|
Debt/Equity | | | -3.78 | -5.76 | -6.86 | 4274.08 | -11.70 | |
Current Ratio | | | 0.09 | 0.09 | 0.13 | 0.20 | 0.22 | |
Return On Assets (ROA) | | | -27.60% | -25.97% | -46.73% | -144.80% | -12.06% | |
Return On Equity (ROE) | | | N/A | N/A | N/A | -869841.67% | N/A | |