| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 2.37M | 100.00K | 400.00K | 0.00 | |
| Cash Equivalents | | | 309.00K | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 4.67M | 193.68M | 556.10M | 555.10M | 662.20M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 6.97M | 6.30M | 4.80M | 800.00K | 900.00K | |
| Total Current Assets | | | 11.95M | 202.34M | 561.00M | 556.40M | 663.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 153.00K | 36.33M | 39.20M | 42.20M | 45.20M | |
| Intangibles | | | 46.74M | 44.85M | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 46.90M | 81.17M | 39.30M | 42.20M | 45.10M | |
| |
| TOTAL ASSETS | | | 58.84M | 283.52M | 600.30M | 598.60M | 708.20M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.45M | 171.45M | 168.70M | 161.60M | 171.60M | |
| Accrued Expenses | | | 2.69M | 117.21M | 97.60M | 73.40M | 50.90M | |
| Accounts Payable | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Liabilities | | | 21.39M | 46.01M | 45.80M | 45.30M | 39.40M | |
| Total Current Liabilities | | | 29.52M | 334.67M | 312.10M | 280.30M | 261.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Liabilities | | | 0.00 | -21.93M | 57.50M | 63.60M | 89.30M | |
| |
| TOTAL LIABILITIES | | | 29.52M | 312.74M | 369.60M | 343.90M | 351.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -533.66M | -469.81M | -153.20M | -128.90M | -26.40M | |
| Additional Paid In Capital | | | 510.62M | 438.19M | 383.70M | 383.20M | 383.20M | |
| Minority Interest | | | 0.00 | -21.93M | 57.50M | 63.70M | 89.30M | |
| Common Shares | | | 4.75M | 3.81M | 300.00K | 300.00K | 300.00K | |
| Other Shareholders' Equity | | | 47.61M | -1.42M | -200.00K | 0.00 | 0.00 | |
| Shares Outstanding | | | 1.22M | 1.34M | 136.04K | 119.44K | 119.44K | |
| Tangible Book Value per Share | | | -0.00 | -0.01 | 0.20 | 0.25 | 0.36 | |
| Total Shareholders' Equity | | | 29.32M | -29.22M | 230.60M | 254.60M | 357.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 58.84M | 283.52M | 600.30M | 598.60M | 708.20M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 0.40 | 0.60 | 1.80 | 1.99 | 2.53 | |
| Return On Assets (ROA) | | | -1430.67% | -111.68% | -4.05% | -17.12% | 2.25% | |
| Return On Equity (ROE) | | | -2871.40% | N/A | -10.54% | -40.26% | 4.45% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 2.57% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 2.57% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 2.57% | |