| Period Ending: | 2025 06-30 |
2024 06-30 |
2023 06-30 |
2022 06-30 |
2021 06-30 |
2020 06-30 |
2019 06-30 |
2018 06-30 |
2017 06-30 |
2016 06-30 |
2015 06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-09-26 | 2024-09-26 | 2023-09-27 | 2022-09-28 | 2021-09-28 | 2020-09-28 | 2019-10-15 | 2018-09-13 | 2017-10-13 | 2016-09-28 | 2015-09-28 |
| Total Current Assets | 2.92 | 2.65 | 1.29 | 1.26 | 0.886 | 3.9 | 6.25 | 1.24 | 1.37 | 0.336 | 0.031 |
| Cash and Short Term Investments | 0.621 | 0.181 | 0.02 | 0.164 | 0.05 | 1.67 | 6.07 | 1.03 | 1.17 | 0.012 | 0.006 |
| Cash & Equivalents | 0.621 | 0.181 | 0.02 | 0.164 | 0.05 | 1.67 | 6.07 | 1.03 | 1.17 | 0.012 | 0.006 |
| Short Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | 1.35 | 0.719 | 0.256 | 0.259 | 0.287 | 0.524 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0.207 | 0.154 | 0.241 | 0.211 | 0.194 | 0.206 | 0.073 | 0.076 | 0.101 | 0.229 | 0 |
| Other Current Assets | 0.747 | 1.59 | 0.773 | 0.622 | 0.355 | 1.5 | 0.106 | 0.128 | 0.094 | 0.095 | 0.025 |
| Total Assets | 6.74 | 3.29 | 2.75 | 3.76 | 3.9 | 4.91 | 7.45 | 1.38 | 1.44 | 0.451 | 0.083 |
| Total Non-Current Assets | 3.81 | 0.644 | 1.46 | 2.5 | 3.01 | 1.01 | 1.2 | 0.142 | 0.073 | 0.115 | 0.051 |
| Property, Plant and Equipment | 0.303 | 0.098 | 0.224 | 0.71 | 1.66 | 0.994 | 0.041 | 0.055 | 0.059 | 0.103 | 0.051 |
| Goodwill and Intangible Assets | 0.503 | 0.546 | 1.19 | 1.74 | 1.09 | 0.021 | 0.556 | 0.014 | 0.014 | 0.012 | 0 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0.503 | 0.546 | 1.19 | 1.74 | 1.09 | 0.021 | 0.556 | 0.014 | 0.014 | 0.012 | 0 |
| Long Term Investments | 0 | 0 | 0.055 | 0.03 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 0 | 0 | -0.055 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | 0 |
| Other Long Term Assets | 3.01 | 0 | 0.055 | 0.017 | 0.257 | -0 | 0.6 | 0.073 | 0 | 0 | 0 |
| Total Current Liabilities | 3.63 | 3.6 | 4.91 | 2.12 | 3.26 | 0.689 | 1.68 | 0.191 | 0.885 | 0.45 | 0.089 |
| Accounts Payable | 0.42 | 1.08 | 1.01 | 0.198 | 0.175 | 0.047 | 0.013 | 0.014 | 0.013 | 0.198 | 0 |
| Notes Payable/Short Term Debt | 2.5 | 1.22 | 0.72 | 0.54 | 2.22 | 0.347 | 0.087 | 0.027 | 0.13 | 0.177 | 0.059 |
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0.049 | 0.609 | 0.29 | 0.236 | 0.021 | 1.32 | 0.003 | 0.675 | 0.015 | 0 |
| Other Current Liabilities | 0.704 | 1.25 | 2.57 | 1.1 | 0.631 | 0.275 | 0.265 | 0.147 | 0.067 | 0.061 | 0.031 |
| Total Liabilities | 3.79 | 3.6 | 6.33 | 2.16 | 3.82 | 1.03 | 1.68 | 0.191 | 0.885 | 0.45 | 0.089 |
| Total Non-Current Liabilities | 0.166 | 0 | 1.43 | 0.031 | 0.559 | 0.341 | 0 | 0 | 0 | 0 | 0 |
| Total Long Term Debt | 0.166 | 0 | 1.43 | 0.031 | 0.559 | 0.341 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0.295 | 0.054 | 0.151 | 0.489 | 1.29 | 0.341 | 0 | 0 | 0 | 0 | 0 |
| Other Long Term Liabilities | -0.295 | -0.054 | -0.151 | -0.489 | -1.29 | -0.341 | 0 | 0 | 0 | 0 | 0 |
| Total Equity | 2.94 | -0.308 | -3.58 | 1.6 | 0.078 | 3.88 | 5.77 | 1.19 | 0.559 | 0.001 | -0.007 |
| Non-Controlling Interest | -0.01 | -0.072 | -0.061 | -0.854 | -0.242 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 2.95 | -0.237 | -3.52 | 2.45 | 0.32 | 3.88 | 5.77 | 1.19 | 0.559 | 0.001 | -0.007 |
| Retained Earnings | -44.53 | -39.44 | -28.06 | -18.58 | -12.06 | -7.41 | -5.55 | -4.12 | -2.52 | -1.33 | -0.203 |
| Accumulated Other Earnings | 0.139 | 0.242 | 0.393 | 0.284 | 0.273 | 0.17 | 0.19 | 0.171 | 0.058 | -0.006 | -0 |
| Common Stock | 0.008 | 0.004 | 0.002 | 0.024 | 0.021 | 0.021 | 0.021 | 0.019 | 0.057 | 0.055 | 0.02 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid in Capital | 47.33 | 38.96 | 24.15 | 20.73 | 12.09 | 11.1 | 11.1 | 5.12 | 3 | 1.28 | 0.176 |
| Total Liabilities & Total Equity | 6.74 | 3.29 | 2.75 | 3.76 | 3.9 | 4.91 | 7.45 | 1.38 | 1.44 | 0.451 | 0.083 |
| Total Liabilities & Shareholders' Equity | 6.74 | 3.29 | 2.75 | 3.76 | 3.9 | 4.91 | 7.45 | 1.38 | 1.44 | 0.451 | 0.083 |
| Total Investments | 0 | 0 | 0.055 | 0.03 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 |
| Total Debt | 2.67 | 1.22 | 2.15 | 0.571 | 2.78 | 0.688 | 0.087 | 0.027 | 0.13 | 0.177 | 0.059 |
| Net Debt | 2.05 | 1.04 | 2.13 | 0.407 | 2.73 | -0.978 | -5.99 | -1 | -1.05 | 0.165 | 0.053 |