| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 16.23M | 1.39M | 10.77M | 18.60M | 25.40M | |
| Marketable Securities | | | N/A | 0.00 | 265.00K | 300.00K | 300.00K | |
| Receivables | | | 10.98M | 10.36M | 17.05M | 11.00M | 8.90M | |
| Other Current Assets | | | 4.22M | 2.79M | 9.34M | 14.00M | 8.30M | |
| Total Current Assets | | | 31.43M | 14.54M | 37.43M | 43.80M | 42.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 13.89M | 15.98M | 19.72M | 24.50M | 30.80M | |
| Intangibles | | | 367.00K | 348.00K | 377.00K | 400.00K | 400.00K | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 14.26M | 16.33M | 20.09M | 24.90M | 31.10M | |
| |
| TOTAL ASSETS | | | 45.68M | 30.87M | 57.52M | 68.70M | 74.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.72M | 1.01M | 1.38M | 300.00K | 300.00K | |
| Accrued Expenses | | | 2.96M | 3.79M | 4.99M | 3.10M | 2.80M | |
| Accounts Payable | | | 2.99M | 3.38M | 3.88M | 4.10M | 2.60M | |
| Other Current Liabilities | | | 18.87M | 1.75M | 12.17M | 8.70M | 1.90M | |
| Total Current Liabilities | | | 26.55M | 9.93M | 22.42M | 16.20M | 7.60M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.13M | 1.51M | 1.29M | 200.00K | 0.00 | |
| Deferred Taxes/Income | | | 16.00K | 16.00K | 15.00K | 100.00K | 0.00 | |
| Other Non-Current Liabilities | | | 1.58M | 2.13M | 2.36M | 3.30M | 3.90M | |
| Total Non-Current Liabilities | | | 2.73M | 3.66M | 3.67M | 3.70M | 4.00M | |
| |
| TOTAL LIABILITIES | | | 29.27M | 13.59M | 26.09M | 19.90M | 11.60M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -138.98M | -137.62M | -123.64M | -112.50M | -92.00M | |
| Additional Paid In Capital | | | 157.12M | 157.07M | 156.68M | 155.40M | 155.30M | |
| Common Shares | | | 310.00K | 310.00K | 308.00K | 200.00K | 200.00K | |
| Treasury Stock | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -2.04M | -2.48M | -1.91M | 5.60M | -1.00M | |
| Shares Outstanding | | | 31.05M | 30.98M | 30.81M | 23.80M | 23.60M | |
| Tangible Book Value per Share | | | 0.52 | 0.55 | 1.01 | 2.03 | 2.63 | |
| Total Shareholders' Equity | | | 16.41M | 17.28M | 31.43M | 48.80M | 62.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 45.68M | 30.87M | 57.52M | 68.70M | 74.00M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.07 | 0.09 | 0.04 | 0.00 | N/A | |
| Current Ratio | | | 1.18 | 1.46 | 1.67 | 2.70 | 5.64 | |
| Return On Assets (ROA) | | | -17.02% | -13.34% | -21.12% | -29.84% | -39.32% | |
| Return On Equity (ROE) | | | -47.38% | -23.84% | -38.64% | -42.01% | -46.56% | |