| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 7.32M | 7.18M | 5.00K | 60.00K | 710.00K | |
| Receivables | | | 28.75M | 26.31M | 266.00K | 110.00K | 4.22M | |
| Inventories | | | N/A | N/A | N/A | N/A | 1.21M | |
| Other Current Assets | | | 8.74M | 1.52M | 75.00K | 9.00M | 1.42M | |
| Total Current Assets | | | 44.81M | 35.00M | 346.00K | 9.17M | 7.56M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 138.00K | 1.29M | N/A | N/A | 5.78M | |
| Investments And Advances | | | 1.53B | 0.00 | 286.00K | 320.00K | N/A | |
| Goodwill | | | 20.13M | 11.71M | N/A | N/A | N/A | |
| Intangibles | | | 23.93M | 34.43M | 17.85M | 19.30M | 270.00K | |
| Other Non-Current Assets | | | 16.78M | N/A | 9.00K | 9.00M | 1.56M | |
| Total Non-Current Assets | | | 1.60B | 47.44M | 18.14M | 37.59M | 7.61M | |
| |
| TOTAL ASSETS | | | 1.64B | 82.44M | 18.49M | 46.76M | 15.17M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 9.03M | 1.38M | 0.00 | 0.00 | 1.29M | |
| Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 270.00K | 260.00K | |
| Accrued Expenses | | | 7.36M | 2.20M | 3.53M | 1.00M | 12.00M | |
| Accounts Payable | | | 4.01M | 3.23M | 2.27M | 2.28M | 5.27M | |
| Other Current Liabilities | | | 35.99M | 34.13M | 102.00K | 20.39M | 560.00K | |
| Total Current Liabilities | | | 56.40M | 40.94M | 5.91M | 23.94M | 19.37M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.65M | 11.57M | 707.00K | 0.00 | 1.32M | |
| Deferred Taxes/Income | | | 14.91M | 1.04M | 639.00K | 0.00 | N/A | |
| Other Non-Current Liabilities | | | 124.00K | 221.00K | 34.00K | 6.00M | 3.15M | |
| Total Non-Current Liabilities | | | 26.89M | 16.76M | 1.38M | 6.00M | 4.47M | |
| |
| TOTAL LIABILITIES | | | 83.29M | 57.69M | 7.29M | 29.94M | 23.84M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -19.89M | -56.88M | -50.63M | -42.82M | -53.80M | |
| Additional Paid In Capital | | | 1.55B | 62.21M | 47.32M | 45.75M | 45.74M | |
| Minority Interest | | | 3.20M | 3.92M | N/A | N/A | N/A | |
| Common Shares | | | 21.34M | 21.73M | 14.51M | 14.51M | 0.00 | |
| Other Shareholders' Equity | | | 5.20M | -2.32M | 0.00 | -620.00K | -620.00K | |
| Shares Outstanding | | | 126.09M | 15.42M | 4.96M | 2.83M | 2.83M | |
| Tangible Book Value per Share | | | 11.83 | -2.80 | -4.27 | -6.00 | -3.16 | |
| Total Shareholders' Equity | | | 1.56B | 24.74M | 11.20M | 16.82M | -8.68M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 1.64B | 82.44M | 18.49M | 46.76M | 15.17M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.01 | 0.52 | 0.06 | N/A | -0.30 | |
| Current Ratio | | | 0.79 | 0.85 | 0.06 | 0.38 | 0.39 | |
| Return On Assets (ROA) | | | 2.02% | -7.58% | -42.26% | 23.52% | -111.40% | |
| Return On Equity (ROE) | | | 2.13% | -25.24% | -69.74% | 65.40% | N/A | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |