| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.50M | 2.60M | 1.70M | 600.00K | 2.50M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Receivables | | | 4.60M | 4.10M | 3.10M | 2.60M | 3.50M | |
| Inventories | | | 900.00K | 700.00K | 500.00K | 2.10M | 2.50M | |
| Other Current Assets | | | 6.80M | 2.60M | 1.80M | 1.70M | 600.00K | |
| Total Current Assets | | | 15.80M | 10.00M | 7.10M | 7.00M | 9.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.20M | 1.80M | 1.30M | 1.60M | 1.90M | |
| Investments And Advances | | | 13.40M | 12.30M | 7.90M | 9.20M | 15.80M | |
| Goodwill | | | 18.20M | 28.70M | N/A | N/A | N/A | |
| Intangibles | | | 27.30M | 24.10M | 7.70M | 6.10M | 11.60M | |
| Other Non-Current Assets | | | 1.20M | 1.20M | 1.20M | 2.10M | 2.00M | |
| Total Non-Current Assets | | | 61.30M | 68.10M | 18.10M | 19.00M | 31.30M | |
| |
| TOTAL ASSETS | | | 77.10M | 78.10M | 25.20M | 26.00M | 40.40M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 10.60M | 5.90M | 600.00K | 500.00K | 300.00K | |
| Accounts Payable | | | 6.10M | 4.30M | 2.70M | 8.20M | 7.30M | |
| Other Current Liabilities | | | 5.20M | 3.60M | 4.60M | 4.90M | 6.30M | |
| Total Current Liabilities | | | 21.90M | 13.80M | 7.90M | 13.60M | 13.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 43.40M | 40.20M | 8.70M | 6.30M | 1.60M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 13.70M | 17.30M | 800.00K | 1.70M | 800.00K | |
| Total Non-Current Liabilities | | | 57.10M | 57.50M | 9.50M | 8.00M | 2.40M | |
| |
| TOTAL LIABILITIES | | | 79.00M | 71.30M | 17.40M | 21.60M | 16.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -47.00M | -37.60M | -26.10M | -18.60M | 4.40M | |
| Additional Paid In Capital | | | 45.00M | 43.10M | 32.70M | 21.40M | 19.10M | |
| Minority Interest | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Common Shares | | | 4.60M | 4.40M | 3.80M | 3.10M | 3.00M | |
| Treasury Stock | | | 400.00K | 400.00K | 400.00K | 1.70M | 1.60M | |
| Other Shareholders' Equity | | | -4.90M | -3.50M | -3.00M | -3.20M | -4.00M | |
| Shares Outstanding | | | 460.98M | 442.41M | 382.53M | 306.00M | 314.00M | |
| Tangible Book Value per Share | | | -0.10 | -0.10 | 0.00 | -0.01 | 0.04 | |
| Total Shareholders' Equity | | | -1.90M | 6.80M | 7.80M | 4.40M | 24.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 77.10M | 78.10M | 25.20M | 26.00M | 40.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -22.84 | 5.91 | 1.12 | 1.43 | 0.07 | |
| Current Ratio | | | 0.72 | 0.72 | 0.90 | 0.51 | 0.65 | |
| Return On Assets (ROA) | | | -16.34% | -17.29% | -37.70% | -91.54% | -29.46% | |
| Return On Equity (ROE) | | | N/A | -198.53% | -121.79% | -540.91% | -49.38% | |
| Return On Invested Capital (ROIC) | | | 1.46% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.56% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 13.04% | N/A | N/A | N/A | N/A | |