| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 12.63M | 15.63M | 11.12M | 16.90M | 43.38M | |
| Cash Equivalents | | | 10.79M | 17.25M | 43.68M | 18.01M | 15.06M | |
| Receivables | | | 6.62M | 7.49M | 11.00M | 11.02M | 6.96M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | N/A | 0.00 | 1.43M | 1.33M | 787.00K | |
| Total Current Assets | | | 30.00M | 40.00M | 67.00M | 47.26M | 66.19M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 949.00K | 1.23M | 1.97M | 2.24M | 1.30M | |
| Investments And Advances | | | 400.00K | 410.00K | 2.14M | 1.83M | 1.89M | |
| Goodwill | | | 0.00 | 0.00 | 1.39M | 1.70M | 2.01M | |
| Intangibles | | | 14.01M | 26.00M | 60.00M | 47.20M | 24.68M | |
| Other Non-Current Assets | | | 15.00M | 0.00 | 0.00 | N/A | -1.00K | |
| Total Non-Current Assets | | | 15.00M | 28.00M | 66.00M | 52.97M | 29.89M | |
| |
| TOTAL ASSETS | | | 45.00M | 68.00M | 133.00M | 100.23M | 96.08M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.00K | 0.00 | 0.00 | 2.00K | 6.00K | |
| Current Portion Of LT Debt. | | | 772.00K | 920.00K | N/A | 0.00 | 100.00K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 1.86M | 1.74M | 1.60M | 1.50M | 1.37M | |
| Other Current Liabilities | | | 4.34M | 5.49M | 4.82M | 4.05M | 2.85M | |
| Total Current Liabilities | | | 6.20M | 8.15M | 6.42M | 5.55M | 4.32M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 980.00K | 720.00K | 3.15M | 4.32M | 4.00M | |
| Deferred Taxes/Income | | | 508.00K | 400.00K | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 3.43M | 4.92M | 4.47M | 2.29M | 2.14M | |
| Total Non-Current Liabilities | | | 4.80M | 5.85M | 7.58M | 6.61M | 6.14M | |
| |
| TOTAL LIABILITIES | | | 11.00M | 14.00M | 14.00M | 12.16M | 10.46M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -100.12M | -79.00M | -15.00M | 147.00K | -2.31M | |
| Additional Paid In Capital | | | 133.11M | 133.00M | 133.00M | 87.76M | 87.76M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 262.00K | 260.00K | 260.00K | 169.00K | 168.00K | |
| Other Shareholders' Equity | | | 35.00M | N/A | 0.00 | N/A | N/A | |
| Shares Outstanding | | | 13.00M | 13.00M | 13.00M | 8.44M | 8.40M | |
| Tangible Book Value per Share | | | 1.61 | 2.15 | 4.43 | 4.64 | 7.01 | |
| Total Shareholders' Equity | | | 35.00M | 54.00M | 119.00M | 88.07M | 85.62M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 45.00M | 68.00M | 133.00M | 100.23M | 96.08M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.03 | 0.01 | 0.03 | 0.05 | 0.05 | |
| Current Ratio | | | 4.84 | 4.91 | 10.44 | 8.51 | 15.33 | |
| Return On Assets (ROA) | | | -95.56% | -94.12% | -11.28% | 2.55% | -3.39% | |
| Return On Equity (ROE) | | | -122.86% | -118.52% | -12.61% | 2.90% | -3.80% | |