| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 11.35M | 5.22M | 472.00K | |
| Cash Equivalents | | | N/A | 0.00 | 1.00K | 3.13M | 1.00K | |
| Receivables | | | 10.87M | 11.28M | 7.71M | 14.16M | 6.11M | |
| Other Current Assets | | | N/A | 1.00K | N/A | 1.00K | -1.00K | |
| Total Current Assets | | | 20.88M | 21.17M | 19.06M | 22.50M | 6.59M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.25M | 1.28M | 1.73M | 1.88M | 48.00K | |
| Investments And Advances | | | 90.00K | 91.00K | 154.00K | 189.00K | 182.00K | |
| Goodwill | | | 17.29M | 17.29M | 35.92M | 35.92M | 0.00 | |
| Intangibles | | | 21.93M | 25.62M | 33.61M | 32.33M | 2.18M | |
| Other Non-Current Assets | | | 1.00K | N/A | N/A | 1.00K | 1.00K | |
| Total Non-Current Assets | | | 40.55M | 44.28M | 71.42M | 70.32M | 2.41M | |
| |
| TOTAL ASSETS | | | 61.43M | 65.45M | 90.47M | 92.83M | 8.99M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 17.97M | 18.39M | 19.59M | 7.26M | 221.00K | |
| Current Portion Of LT Debt. | | | 3.69M | 3.82M | N/A | N/A | N/A | |
| Accrued Expenses | | | 1.54M | 1.22M | 558.00K | 50.00K | 19.00K | |
| Accounts Payable | | | 13.61M | 12.86M | 7.04M | 13.02M | 5.08M | |
| Other Current Liabilities | | | 13.71M | 46.60M | 44.24M | 53.68M | 3.35M | |
| Total Current Liabilities | | | 50.52M | 82.89M | 71.42M | 74.02M | 8.67M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.88M | 1.91M | 7.21M | 13.04M | 2.49M | |
| Other Non-Current Liabilities | | | 475.00K | 515.00K | 607.00K | 238.00K | 515.00K | |
| Total Non-Current Liabilities | | | 3.71M | 4.16M | 17.02M | 20.14M | 3.01M | |
| |
| TOTAL LIABILITIES | | | 54.23M | 87.05M | 88.45M | 94.16M | 11.68M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -30.99M | -31.34M | -6.31M | -3.44M | -6.08M | |
| Additional Paid In Capital | | | 308.00K | 5.59M | 5.49M | 308.00K | 1.59M | |
| Minority Interest | | | 1.36M | 1.73M | 9.21M | 6.86M | N/A | |
| Common Shares | | | 37.88M | 4.15M | 2.90M | 1.86M | 1.86M | |
| Other Shareholders' Equity | | | 2.00K | 1.00K | -59.00K | -60.00K | -61.00K | |
| Shares Outstanding | | | 378.84M | 41.48M | 29.00M | 18.60M | 18.60M | |
| Tangible Book Value per Share | | | -0.08 | -1.55 | -2.33 | -3.74 | -0.26 | |
| Total Shareholders' Equity | | | 7.20M | -21.60M | 2.03M | -1.33M | -2.68M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 61.43M | 65.45M | 90.47M | 92.83M | 8.99M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.76 | -0.94 | 13.22 | -15.25 | -1.01 | |
| Current Ratio | | | 0.41 | 0.26 | 0.27 | 0.30 | 0.76 | |
| Return On Assets (ROA) | | | -34.64% | -38.22% | -3.16% | 1.85% | -9.80% | |
| Return On Equity (ROE) | | | -295.40% | N/A | -141.14% | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 3.63% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 3.63% | N/A | N/A | |