| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | 96.56M | 26.92M | 86.74M | 86.55M | |
| Receivables | | | 47.81M | 12.51M | 16.20M | 10.67M | 21.18M | |
| Inventories | | | N/A | 0.00 | 417.00K | 373.00K | 392.00K | |
| Other Current Assets | | | 2.93M | 2.44M | 4.66M | 8.60M | 7.45M | |
| Total Current Assets | | | 172.81M | 111.51M | 48.19M | 106.38M | 115.58M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.98M | 5.00M | 9.13M | 7.38M | 3.20M | |
| Intangibles | | | 85.00K | 48.00K | 541.00K | 568.00K | 770.00K | |
| Other Non-Current Assets | | | 2.07M | 2.40M | 11.71M | 1.67M | 2.44M | |
| Total Non-Current Assets | | | 6.14M | 7.46M | 21.37M | 9.62M | 6.41M | |
| |
| TOTAL ASSETS | | | 178.96M | 118.97M | 69.56M | 116.00M | 121.98M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 5.53M | 5.79M | 5.23M | 5.75M | 1.28M | |
| Accrued Expenses | | | 5.54M | 4.47M | 3.57M | 3.35M | 2.93M | |
| Accounts Payable | | | 34.70M | 32.86M | 37.68M | 19.36M | 14.60M | |
| Other Current Liabilities | | | 12.69M | 77.60M | 3.68M | 2.25M | 4.04M | |
| Total Current Liabilities | | | 58.46M | 120.73M | 50.16M | 30.70M | 22.85M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 51.60M | 48.46M | 32.18M | 28.66M | 8.84M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 77.81M | 56.42M | 19.25M | 11.16M | 1.43M | |
| Total Non-Current Liabilities | | | 129.41M | 104.88M | 51.44M | 39.83M | 10.27M | |
| |
| TOTAL LIABILITIES | | | 187.86M | 225.61M | 101.59M | 70.53M | 33.12M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -387.06M | -356.76M | -234.41M | -128.83M | -76.61M | |
| Additional Paid In Capital | | | 376.75M | 249.16M | 201.86M | 173.89M | 165.07M | |
| Common Shares | | | 1.39M | 957.00K | 521.00K | 421.00K | 409.00K | |
| Other Shareholders' Equity | | | -1.00K | -1.00K | -1.00K | N/A | -1.00K | |
| Shares Outstanding | | | 139.15M | 95.66M | 52.12M | 42.13M | 40.87M | |
| Tangible Book Value per Share | | | -0.06 | -1.12 | -0.63 | 1.07 | 2.16 | |
| Total Shareholders' Equity | | | -8.91M | -106.65M | -32.03M | 45.48M | 88.87M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 178.96M | 118.97M | 69.56M | 116.00M | 121.98M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -5.79 | -0.45 | -1.00 | 0.63 | 0.10 | |
| Current Ratio | | | 2.96 | 0.92 | 0.96 | 3.47 | 5.06 | |
| Return On Assets (ROA) | | | -173.72% | -154.84% | -158.75% | -46.79% | -40.69% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -119.35% | -55.85% | |