| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 27.65M | 41.97M | 47.20M | 28.10M | 22.06M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 3.14M | 2.92M | 2.70M | 3.23M | 2.55M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 2.89M | 2.85M | 2.63M | 814.00K | 1.48M | |
| Total Current Assets | | | 33.68M | 47.74M | 52.52M | 32.15M | 26.09M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 240.00K | 1.02M | 1.17M | 1.67M | 269.00K | |
| Investments And Advances | | | 325.00K | 237.00K | 68.00K | 11.02M | 15.47M | |
| Goodwill | | | 27.22M | 25.64M | 23.66M | 25.85M | 25.36M | |
| Intangibles | | | 31.69M | 39.97M | 64.85M | 72.12M | 71.40M | |
| Total Non-Current Assets | | | 59.48M | 66.87M | 89.75M | 110.66M | 112.50M | |
| |
| TOTAL ASSETS | | | 93.16M | 114.61M | 142.27M | 142.81M | 138.59M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 828.00K | 346.00K | 5.65M | 2.48M | 31.00K | |
| Accrued Expenses | | | N/A | 1.78M | 1.94M | 1.92M | 2.09M | |
| Accounts Payable | | | 3.10M | 3.65M | 2.42M | 5.00M | 4.28M | |
| Other Current Liabilities | | | 4.28M | 2.22M | 5.40M | 430.00K | 1.67M | |
| Total Current Liabilities | | | 8.21M | 8.00M | 15.40M | 9.83M | 8.07M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 24.61M | 21.16M | 13.43M | 10.17M | 54.00K | |
| Deferred Taxes/Income | | | 7.34M | 9.24M | 11.87M | 12.96M | 16.37M | |
| Other Non-Current Liabilities | | | 578.00K | 661.00K | 730.00K | 549.00K | 441.00K | |
| Total Non-Current Liabilities | | | 32.52M | 31.06M | 26.03M | 23.68M | 16.87M | |
| |
| TOTAL LIABILITIES | | | 40.73M | 39.06M | 41.43M | 33.51M | 24.94M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -542.56M | -508.89M | -467.14M | -450.19M | -433.44M | |
| Additional Paid In Capital | | | 538.20M | 536.20M | 528.60M | 518.44M | 510.68M | |
| Common Shares | | | 50.10M | 43.14M | 37.03M | 33.23M | 29.72M | |
| Treasury Stock | | | -978.00K | -847.00K | -605.00K | N/A | N/A | |
| Other Shareholders' Equity | | | 7.67M | 5.95M | 2.96M | 7.81M | 6.70M | |
| Shares Outstanding | | | 49.94M | 42.93M | 36.88M | 33.23M | 29.72M | |
| Tangible Book Value per Share | | | -0.13 | 0.23 | 0.33 | 0.34 | 0.57 | |
| Total Shareholders' Equity | | | 52.43M | 75.55M | 100.83M | 109.30M | 113.65M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 93.16M | 114.61M | 142.27M | 142.81M | 138.59M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.47 | 0.28 | 0.13 | 0.09 | 0.00 | |
| Current Ratio | | | 4.10 | 5.97 | 3.41 | 3.27 | 3.23 | |
| Return On Assets (ROA) | | | -29.80% | -38.18% | -12.72% | -13.25% | -13.27% | |
| Return On Equity (ROE) | | | -52.94% | -57.92% | -17.95% | -17.31% | -16.18% | |