ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 992.60K | 1.06M | 1.83M | 2.73M | 5.20M | |
Receivables | | | 2.02M | 5.88M | 8.20M | 5.93M | 1.01M | |
Inventories | | | N/A | 219.00K | 12.00K | 190.00K | N/A | |
Other Current Assets | | | 471.90K | 3.79M | 4.36M | 961.00K | 142.00K | |
Total Current Assets | | | 3.48M | 10.96M | 14.40M | 9.81M | 6.35M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.27M | 4.44M | 4.94M | 2.67M | 94.00K | |
Goodwill | | | 19.90M | 31.52M | 76.66M | 16.79M | 4.10M | |
Intangibles | | | 1.80M | 3.78M | 8.47M | 6.54M | 2.10M | |
Other Non-Current Assets | | | 202.90K | 960.00K | 23.00K | N/A | N/A | |
Total Non-Current Assets | | | 23.17M | 40.70M | 90.10M | 26.00M | 6.30M | |
|
TOTAL ASSETS | | | 26.65M | 51.66M | 104.50M | 35.81M | 12.65M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 4.01M | 2.05M | 2.55M | 1.50M | 2.99M | |
Current Portion Of LT Debt. | | | 7.67M | 3.69M | 7.76M | 213.00K | 9.00K | |
Accrued Expenses | | | 3.70M | 5.13M | 3.17M | 1.21M | 490.00K | |
Accounts Payable | | | 6.11M | 11.05M | 5.27M | 1.70M | 328.00K | |
Other Current Liabilities | | | 3.47M | 4.16M | 4.47M | 523.00K | 46.00K | |
Total Current Liabilities | | | 24.96M | 26.07M | 23.21M | 5.14M | 3.86M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 37.30K | 7.75M | 4.24M | 5.28M | 1.04M | |
Deferred Taxes/Income | | | N/A | N/A | 436.00K | N/A | N/A | |
Other Non-Current Liabilities | | | 512.50K | 1.70M | 159.00K | 88.00K | 5.00K | |
Total Non-Current Liabilities | | | 549.70K | 9.45M | 4.84M | 5.37M | 1.04M | |
|
TOTAL LIABILITIES | | | 25.51M | 35.52M | 28.05M | 10.51M | 4.91M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -182.26M | -158.02M | -77.79M | -44.01M | -4.87M | |
Additional Paid In Capital | | | 183.71M | 172.84M | 153.17M | 69.31M | 12.61M | |
Common Shares | | | 100.00 | 0.00 | 1.00K | 1.00K | 1.00K | |
Treasury Stock | | | -290.70K | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -4.80K | 1.32M | 1.06M | N/A | N/A | |
Shares Outstanding | | | 11.32M | 11.95M | 9.76M | 8.39M | 7.74M | |
Tangible Book Value per Share | | | -1.82 | -1.60 | -0.89 | 0.23 | 0.20 | |
Total Shareholders' Equity | | | 1.15M | 16.14M | 76.44M | 25.30M | 7.74M | |
|
TOTAL LIABILITIES AND EQUITY | | | 26.65M | 51.66M | 104.50M | 35.81M | 12.65M | |
|
Statistics | |
---|
Debt/Equity | | | 3.52 | 0.61 | 0.09 | 0.27 | 0.52 | |
Current Ratio | | | 0.14 | 0.42 | 0.62 | 1.91 | 1.64 | |
Return On Assets (ROA) | | | -90.96% | -155.32% | -32.32% | -109.31% | -26.99% | |
Return On Equity (ROE) | | | -2109.82% | -497.12% | -44.18% | -154.74% | -44.09% | |
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 (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |