| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 760.80K | 992.60K | 1.06M | 1.83M | 2.73M | |
| Receivables | | | 1.81M | 2.02M | 5.88M | 8.20M | 5.93M | |
| Inventories | | | N/A | N/A | 219.00K | 12.00K | 190.00K | |
| Other Current Assets | | | 772.50K | 471.90K | 3.79M | 4.36M | 961.00K | |
| Total Current Assets | | | 3.34M | 3.48M | 10.96M | 14.40M | 9.81M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.03M | 1.27M | 4.44M | 4.94M | 2.67M | |
| Goodwill | | | 19.90M | 19.90M | 31.52M | 76.66M | 16.79M | |
| Intangibles | | | 1.34M | 1.80M | 3.78M | 8.47M | 6.54M | |
| Other Non-Current Assets | | | 183.50K | 202.90K | 960.00K | 23.00K | N/A | |
| Total Non-Current Assets | | | 22.45M | 23.17M | 40.70M | 90.10M | 26.00M | |
| |
| TOTAL ASSETS | | | 25.79M | 26.65M | 51.66M | 104.50M | 35.81M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.80M | 4.01M | 2.05M | 2.55M | 1.50M | |
| Current Portion Of LT Debt. | | | 6.09M | 7.67M | 3.69M | 7.76M | 213.00K | |
| Accrued Expenses | | | 3.24M | 3.70M | 5.13M | 3.17M | 1.21M | |
| Accounts Payable | | | 3.75M | 6.11M | 11.05M | 5.27M | 1.70M | |
| Other Current Liabilities | | | 918.10K | 3.47M | 4.16M | 4.47M | 523.00K | |
| Total Current Liabilities | | | 17.80M | 24.96M | 26.07M | 23.21M | 5.14M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 21.50K | 37.30K | 7.75M | 4.24M | 5.28M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 436.00K | N/A | |
| Other Non-Current Liabilities | | | 412.50K | 512.50K | 1.70M | 159.00K | 88.00K | |
| Total Non-Current Liabilities | | | 434.00K | 549.70K | 9.45M | 4.84M | 5.37M | |
| |
| TOTAL LIABILITIES | | | 18.24M | 25.51M | 35.52M | 28.05M | 10.51M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -190.65M | -182.26M | -158.02M | -77.79M | -44.01M | |
| Additional Paid In Capital | | | 198.50M | 183.71M | 172.84M | 153.17M | 69.31M | |
| Common Shares | | | 300.00 | 100.00 | 0.00 | 1.00K | 1.00K | |
| Treasury Stock | | | -290.70K | -290.70K | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -2.10K | -4.80K | 1.32M | 1.06M | N/A | |
| Shares Outstanding | | | 32.67M | 11.32M | 11.95M | 9.76M | 8.39M | |
| Tangible Book Value per Share | | | -0.42 | -1.82 | -1.60 | -0.89 | 0.23 | |
| Total Shareholders' Equity | | | 7.55M | 1.15M | 16.14M | 76.44M | 25.30M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 25.79M | 26.65M | 51.66M | 104.50M | 35.81M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.51 | 3.52 | 0.61 | 0.09 | 0.27 | |
| Current Ratio | | | 0.19 | 0.14 | 0.42 | 0.62 | 1.91 | |
| Return On Assets (ROA) | | | -68.20% | -90.96% | -155.32% | -32.32% | -109.31% | |
| Return On Equity (ROE) | | | -232.87% | -2109.82% | -497.12% | -44.18% | -154.74% | |
| 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 | |