| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.64M | 1.18M | 6.82M | 14.60M | 17.90M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 4.72M | 3.27M | 5.01M | 5.70M | 10.80M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | -8.00K | 120.00K | 1.17M | 300.00K | 1.50M | |
| Total Current Assets | | | 7.35M | 4.57M | 13.00M | 20.60M | 30.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.05M | 1.17M | 1.53M | 1.90M | 2.20M | |
| Investments And Advances | | | 77.00K | 220.00K | 220.00K | 100.00K | 200.00K | |
| Goodwill | | | 11.97M | 12.00M | 18.00M | 18.10M | 18.10M | |
| Intangibles | | | -1.00K | 0.00 | 2.27M | 2.50M | 2.50M | |
| Other Non-Current Assets | | | N/A | 0.00 | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 13.09M | 13.43M | 22.00M | 22.50M | 23.00M | |
| |
| TOTAL ASSETS | | | 20.44M | 18.00M | 35.00M | 43.10M | 53.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 508.00K | 2.21M | 1.76M | 1.30M | 3.10M | |
| Accrued Expenses | | | 1.21M | 1.72M | 2.63M | 1.80M | 900.00K | |
| Accounts Payable | | | 4.09M | 5.25M | 2.46M | 3.40M | 2.80M | |
| Other Current Liabilities | | | 15.46M | 9.15M | 4.28M | 600.00K | 200.00K | |
| Total Current Liabilities | | | 21.27M | 18.00M | 11.00M | 7.10M | 7.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 7.32M | 5.81M | 7.22M | 8.80M | 6.50M | |
| Deferred Taxes/Income | | | N/A | 0.00 | 0.00 | 0.00 | 200.00K | |
| Other Non-Current Liabilities | | | 306.00K | 2.05M | 2.12M | 4.90M | 6.30M | |
| Total Non-Current Liabilities | | | 8.29M | 9.00M | 9.00M | 13.70M | 13.00M | |
| |
| TOTAL LIABILITIES | | | 29.56M | 27.00M | 20.00M | 20.80M | 20.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -46.42M | -46.00M | -53.00M | -33.20M | -14.50M | |
| Additional Paid In Capital | | | 15.69M | 16.00M | 29.00M | 27.70M | 24.60M | |
| Minority Interest | | | 666.00K | 670.00K | N/A | N/A | N/A | |
| Common Shares | | | 21.61M | 22.00M | 39.00M | 27.90M | 23.00M | |
| Treasury Stock | | | N/A | -40.00K | -60.00K | -100.00K | -200.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 154.36M | 154.00M | 154.00M | 110.90M | 91.60M | |
| Tangible Book Value per Share | | | -0.14 | -0.14 | -0.03 | 0.02 | 0.13 | |
| Total Shareholders' Equity | | | -9.12M | -8.93M | 15.00M | 22.30M | 32.90M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 20.44M | 18.00M | 35.00M | 43.10M | 53.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -0.80 | -0.65 | 0.48 | 0.39 | 0.20 | |
| Current Ratio | | | 0.35 | 0.25 | 1.18 | 2.90 | 4.24 | |
| Return On Assets (ROA) | | | -64.61% | -133.33% | -57.14% | -45.38% | -11.19% | |
| Return On Equity (ROE) | | | N/A | N/A | -133.33% | -87.71% | -18.05% | |