| Period Ending: | 2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-04-09 | 2024-04-12 | 2023-04-14 | 2022-03-31 | 2021-05-17 | 2020-05-15 | 2019-04-05 | 2018-05-17 | 2017-03-13 | 2016-03-01 |
| Total Current Assets | 6.33 | 9.42 | 9.91 | 0.968 | 1.11 | 1.8 | 0.906 | 0.738 | 0.236 | 0.037 |
| Cash and Short Term Investments | 0.288 | 1.08 | 0.357 | 0.018 | 0.061 | 0.132 | 0.02 | 0.071 | 0 | 0.019 |
| Cash & Equivalents | 0.288 | 1.08 | 0.357 | 0.018 | 0.061 | 0.132 | 0.02 | 0.071 | 0 | 0.019 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1.17 | 2.67 | 1.61 | 0.101 | 0.177 | 0.229 | 0.001 | 0 | 0 | 0 |
| Inventory | 4.56 | 5.6 | 7.73 | 0.686 | 0.823 | 0.897 | 0.769 | 0.551 | 0.223 | 0 |
| Other Current Assets | 0.312 | 0.067 | 0.207 | 0.163 | 0.049 | 0.543 | 0.117 | 0.116 | 0.013 | 0.018 |
| Total Assets | 10.01 | 11.55 | 16.56 | 0.969 | 1.12 | 1.87 | 1.04 | 0.936 | 0.506 | 0.05 |
| Total Non-Current Assets | 3.68 | 2.13 | 6.65 | 0.001 | 0.012 | 0.074 | 0.136 | 0.198 | 0.269 | 0.013 |
| Property, Plant and Equipment | 3.18 | 1.6 | 2.43 | 0.001 | 0.005 | 0.067 | 0.129 | 0.191 | 0.234 | 0.002 |
| Goodwill and Intangible Assets | 0.45 | 0.5 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 |
| Goodwill | 0 | 0 | 4.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0.45 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 |
| Long Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.035 | 0 |
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 0.047 | 0.025 | 0.018 | 0 | 0.007 | 0.007 | 0.007 | -0 | 0 | 0 |
| Total Current Liabilities | 15.27 | 6.87 | 4.22 | 5.14 | 5.84 | 4.61 | 1.79 | 1.04 | 1.15 | 0.099 |
| Accounts Payable | 3.19 | 2.04 | 2.21 | 1.03 | 0.54 | 0.684 | 0.32 | 0.285 | 0.164 | 0 |
| Notes Payable/Short Term Debt | 8.44 | 4.15 | 1.6 | 3.9 | 4.69 | 3.63 | 1.3 | 0.513 | 0.988 | 0.006 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 3.63 | 0.683 | 0.416 | 0.204 | 0.603 | 0.304 | 0.172 | 0.241 | 0 | 0.093 |
| Total Liabilities | 17.64 | 7.47 | 5.21 | 5.14 | 6.13 | 4.82 | 1.91 | 3.17 | 1.15 | 0.099 |
| Total Non-Current Liabilities | 2.37 | 0.602 | 0.985 | 0 | 0.298 | 0.208 | 0.118 | 2.13 | 0 | 0 |
| Total Long Term Debt | 2.37 | 0.602 | 0.985 | 0 | 0.298 | 0.208 | 0.118 | 2.13 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 3.03 | 1.27 | 1.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -3.03 | -1.27 | -1.98 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Total Equity | -7.63 | 4.07 | 11.35 | -4.17 | -5.01 | -2.95 | -0.87 | -2.24 | -0.646 | -0.05 |
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | -7.63 | 4.07 | 11.35 | -4.17 | -5.01 | -2.95 | -0.87 | -2.24 | -0.646 | -0.05 |
| Retained Earnings | -65.09 | -47.48 | -34.11 | -26.97 | -20.87 | -14.89 | -7.29 | -5.29 | -2.34 | -0.117 |
| Accumulated Other Earnings | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock | 0 | 0 | 0.001 | 0.002 | 0.001 | 0.043 | 0.03 | 0.024 | 0.015 | 0.015 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 57.45 | 51.56 | 45.47 | 22.8 | 15.86 | 11.9 | 6.39 | 3.02 | 1.68 | 0.053 |
| Total Liabilities & Total Equity | 10.01 | 11.55 | 16.56 | 0.969 | 1.12 | 1.87 | 1.04 | 0.936 | 0.506 | 0.05 |
| Total Liabilities & Shareholders' Equity | 10.01 | 11.55 | 16.56 | 0.969 | 1.12 | 1.87 | 1.04 | 0.936 | 0.506 | 0.05 |
| Total Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.035 | 0 |
| Total Debt | 10.81 | 4.75 | 2.58 | 3.9 | 4.99 | 3.83 | 1.42 | 2.65 | 0.988 | 0.006 |
| Net Debt | 10.52 | 3.67 | 2.22 | 3.89 | 4.93 | 3.7 | 1.4 | 2.58 | 0.988 | -0.013 |