| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 58.51M | 50.84M | 17.71M | 3.65M | 614.00K | |
| Receivables | | | 10.67M | 7.94M | 9.63M | 4.87M | 5.41M | |
| Inventories | | | 4.38M | 3.96M | N/A | N/A | N/A | |
| Other Current Assets | | | 10.78M | 6.51M | 5.05M | 6.92M | 7.92M | |
| Total Current Assets | | | 84.34M | 69.26M | 32.39M | 15.44M | 13.95M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.66M | 7.07M | 8.80K | 10.90K | 3.10K | |
| Investments And Advances | | | 47.97M | 28.91M | 92.76M | 57.58M | 21.41M | |
| Goodwill | | | 175.51M | 99.86M | N/A | N/A | N/A | |
| Intangibles | | | 32.07M | 17.23M | 28.00K | 32.10K | 27.80K | |
| Other Non-Current Assets | | | 1.49M | 237.90K | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 269.40M | 154.69M | 92.79M | 57.62M | 21.44M | |
| |
| TOTAL ASSETS | | | 353.74M | 223.95M | 125.18M | 73.06M | 35.39M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 16.00M | 25.00M | 25.00M | 25.00M | 0.00 | |
| Current Portion Of LT Debt. | | | 43.35M | 29.43M | 100.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | N/A | N/A | N/A | 43.00K | 14.80K | |
| Accounts Payable | | | 4.34M | 3.06M | 78.30K | 7.30K | 4.50K | |
| Other Current Liabilities | | | 23.05M | 22.81M | 68.90K | 56.20K | 25.28M | |
| Total Current Liabilities | | | 86.74M | 80.30M | 25.15M | 25.11M | 25.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 8.85M | 5.10M | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 33.15M | 14.46M | 325.70K | 201.90K | 88.20K | |
| Total Non-Current Liabilities | | | 42.51M | 17.59M | 325.60K | 201.90K | 88.20K | |
| |
| TOTAL LIABILITIES | | | 129.26M | 97.89M | 25.47M | 25.31M | 25.38M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -29.79M | -18.29M | -8.26M | -3.14M | -5.23M | |
| Additional Paid In Capital | | | 229.91M | 125.34M | 91.90M | 39.90M | 11.90M | |
| Minority Interest | | | 508.10K | -1.98M | N/A | N/A | N/A | |
| Common Shares | | | 22.99M | 18.15M | 16.07M | 11.00M | 3.33M | |
| Other Shareholders' Equity | | | 1.38M | 853.80K | N/A | N/A | N/A | |
| Shares Outstanding | | | 22.99M | 18.15M | 16.07M | 11.16M | 4.02M | |
| Tangible Book Value per Share | | | 0.74 | 0.49 | 6.20 | 4.28 | 2.48 | |
| Total Shareholders' Equity | | | 224.48M | 126.06M | 99.71M | 47.75M | 10.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 353.74M | 223.95M | 125.18M | 73.06M | 35.39M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.97 | 0.86 | 1.29 | 0.61 | 0.55 | |
| Return On Assets (ROA) | | | -3.46% | -2.85% | -4.09% | 2.85% | 1.94% | |
| Return On Equity (ROE) | | | -5.46% | -5.07% | -5.13% | 4.37% | 6.86% | |
| 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 | |