| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 7.60M | 1.97M | 703.40K | 1.75M | |
| Receivables | | | 40.40K | 123.70K | 163.30K | 102.20K | |
| Inventories | | | 493.60K | 342.10K | 359.20K | 364.20K | |
| Other Current Assets | | | 291.30K | 313.70K | 48.10K | 136.10K | |
| Total Current Assets | | | 8.42M | 2.75M | 1.27M | 2.35M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 359.60K | 416.50K | 474.30K | 566.70K | |
| Goodwill | | | 0.00 | 684.90K | 684.90K | 684.90K | |
| Intangibles | | | 903.70K | 1.09M | 987.30K | 622.60K | |
| Other Non-Current Assets | | | 9.80K | 9.80K | 9.80K | 9.80K | |
| Total Non-Current Assets | | | 1.27M | 2.20M | 2.16M | 1.88M | |
| |
| TOTAL ASSETS | | | 9.70M | 4.95M | 3.43M | 4.24M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 0.00 | 343.80K | 0.00 | |
| Accrued Expenses | | | 341.50K | 268.70K | 413.60K | 356.60K | |
| Accounts Payable | | | 261.10K | 119.80K | 169.10K | 51.00K | |
| Other Current Liabilities | | | 505.70K | 505.40K | 490.20K | 944.60K | |
| Total Current Liabilities | | | 1.11M | 893.90K | 1.42M | 1.35M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 146.00K | 146.00K | 146.00K | 146.00K | |
| Other Non-Current Liabilities | | | 1.70K | 35.60K | 91.10K | 159.60K | |
| Total Non-Current Liabilities | | | 147.80K | 181.60K | 237.10K | 305.60K | |
| |
| TOTAL LIABILITIES | | | 1.26M | 1.08M | 1.65M | 1.66M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -25.14M | -14.25M | -6.82M | -507.60K | |
| Additional Paid In Capital | | | 33.58M | 18.12M | 8.60M | 3.09M | |
| Common Shares | | | 1.90K | 1.40K | 1.50K | 1.40K | |
| Shares Outstanding | | | 18.85M | 14.53M | 13.86M | 13.86M | |
| Tangible Book Value per Share | | | 0.40 | 0.14 | 0.01 | 0.09 | |
| Total Shareholders' Equity | | | 8.44M | 3.87M | 1.78M | 2.58M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 9.70M | 4.95M | 3.43M | 4.24M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.02 | 0.04 | 0.08 | 0.06 | |
| Current Ratio | | | 7.60 | 3.08 | 0.90 | 1.74 | |
| Return On Assets (ROA) | | | -126.60% | -150.07% | -184.09% | -11.98% | |
| Return On Equity (ROE) | | | -145.44% | -191.73% | -355.48% | -19.67% | |