| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 27.81M | 5.01M | 3.70M | 4.60M | |
| Cash Equivalents | | | 22.67M | 30.00K | 30.00K | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Receivables | | | 15.03M | 18.03M | 90.00K | 400.00K | 200.00K | |
| Inventories | | | 1.02M | 624.00K | 59.00K | 100.00K | 100.00K | |
| Other Current Assets | | | 979.00K | 1.21M | 387.00K | 200.00K | 200.00K | |
| Total Current Assets | | | 39.70M | 47.70M | 5.58M | 4.40M | 5.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 39.88M | 18.40M | 921.00K | 5.20M | 2.80M | |
| Investments And Advances | | | 269.00K | 279.00K | 269.00K | 400.00K | 700.00K | |
| Other Non-Current Assets | | | 745.00K | 229.00K | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 40.89M | 18.90M | 1.19M | 5.70M | 3.60M | |
| |
| TOTAL ASSETS | | | 80.59M | 66.61M | 6.77M | 10.10M | 8.70M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 10.26M | 6.13M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 6.00M | 2.39M | 649.00K | 100.00K | 0.00 | |
| Accounts Payable | | | 14.11M | 9.84M | 680.00K | 1.60M | 1.70M | |
| Other Current Liabilities | | | 2.87M | 3.37M | 635.00K | 300.00K | 400.00K | |
| Total Current Liabilities | | | 33.24M | 21.73M | 1.96M | 2.00M | 2.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 340.00K | 5.20M | 5.50M | 100.00K | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 21.98M | 18.62M | 1.83M | 1.70M | 1.60M | |
| Total Non-Current Liabilities | | | 34.48M | 31.55M | 7.34M | 1.80M | 1.60M | |
| |
| TOTAL LIABILITIES | | | 67.72M | 53.27M | 9.30M | 3.80M | 3.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -5.60M | -3.89M | -219.39M | -208.00M | -204.90M | |
| Additional Paid In Capital | | | 26.35M | 25.30M | 24.55M | 21.70M | 21.40M | |
| Minority Interest | | | 12.15M | 7.73M | N/A | N/A | N/A | |
| Common Shares | | | 76.25M | 75.65M | 276.72M | 276.50M | 273.20M | |
| Other Shareholders' Equity | | | -84.13M | -83.72M | -84.41M | -83.90M | -84.60M | |
| Shares Outstanding | | | 68.13M | 67.46M | 56.49M | 56.20M | 45.20M | |
| Tangible Book Value per Share | | | 0.19 | 0.20 | -0.04 | 0.11 | 0.11 | |
| Total Shareholders' Equity | | | 12.87M | 13.33M | -2.53M | 6.30M | 5.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 80.59M | 66.61M | 6.77M | 10.10M | 8.70M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.82 | 0.85 | -2.17 | 0.02 | N/A | |
| Current Ratio | | | 1.19 | 2.20 | 2.84 | 2.20 | 2.43 | |
| Return On Assets (ROA) | | | -6.23% | -6.11% | -168.30% | -30.30% | -130.23% | |
| Return On Equity (ROE) | | | -38.99% | -30.54% | N/A | -48.57% | -226.60% | |
| Return On Invested Capital (ROIC) | | | 4.49% | 10.41% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.41% | 10.41% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 7.41% | 10.41% | N/A | N/A | N/A | |