| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 361.90K | 4.77M | 6.85M | 7.40M | 22.70M | |
| Marketable Securities | | | N/A | N/A | 0.00 | 100.00K | 100.00K | |
| Receivables | | | 5.34M | 12.36M | 31.53M | 38.30M | 34.30M | |
| Other Current Assets | | | 864.20K | 2.01M | 1.82M | 2.00M | 2.10M | |
| Total Current Assets | | | 6.56M | 19.14M | 40.21M | 47.80M | 59.30M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 623.30K | 988.40K | 1.57M | 2.30M | 3.10M | |
| Investments And Advances | | | N/A | 0.00 | 2.89M | 2.50M | 900.00K | |
| Goodwill | | | 36.31M | 36.35M | 105.87M | 171.60M | 195.10M | |
| Intangibles | | | 24.88M | 71.82M | 85.42M | 117.00M | 129.10M | |
| Other Non-Current Assets | | | 140.90K | 148.50K | 182.10K | 300.00K | 300.00K | |
| Total Non-Current Assets | | | 61.96M | 109.31M | 195.93M | 293.60M | 328.50M | |
| |
| TOTAL ASSETS | | | 68.52M | 128.45M | 236.13M | 341.40M | 387.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 38.11M | 39.72M | 22.64M | 18.30M | 2.80M | |
| Accrued Expenses | | | 5.52M | 5.92M | 11.85M | 9.40M | 9.10M | |
| Accounts Payable | | | 9.82M | 9.10M | 35.25M | 23.40M | 25.20M | |
| Other Current Liabilities | | | 6.94M | 8.19M | 6.44M | 7.90M | 31.20M | |
| Total Current Liabilities | | | 60.39M | 62.93M | 76.18M | 59.00M | 68.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 296.00K | 1.08M | 1.60M | 10.00M | |
| Deferred Taxes/Income | | | 2.26M | 13.47M | 14.08M | 24.70M | 25.70M | |
| Other Non-Current Liabilities | | | N/A | 0.00 | 2.08M | 1.50M | 20.80M | |
| Total Non-Current Liabilities | | | 2.26M | 13.77M | 17.24M | 27.80M | 56.60M | |
| |
| TOTAL LIABILITIES | | | 62.64M | 76.70M | 93.42M | 86.80M | 125.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -484.17M | -439.00M | -344.84M | -227.20M | -150.30M | |
| Additional Paid In Capital | | | 17.69M | 17.60M | 35.88M | 30.40M | 25.50M | |
| Common Shares | | | 461.61M | 461.61M | 444.47M | 442.80M | 387.10M | |
| Other Shareholders' Equity | | | 10.75M | 11.54M | 7.20M | 8.60M | 500.00K | |
| Shares Outstanding | | | 159.17M | 159.17M | 154.39M | 151.80M | 133.50M | |
| Tangible Book Value per Share | | | -0.35 | -0.35 | -0.31 | -0.22 | -0.46 | |
| Total Shareholders' Equity | | | 5.88M | 51.75M | 142.72M | 254.70M | 262.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 68.52M | 128.45M | 236.13M | 341.40M | 387.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.01 | 0.01 | 0.01 | 0.04 | |
| Current Ratio | | | 0.11 | 0.30 | 0.53 | 0.81 | 0.87 | |
| Return On Assets (ROA) | | | -197.66% | -74.73% | -49.83% | -22.50% | -13.41% | |
| Return On Equity (ROE) | | | -2304.54% | -185.48% | -82.45% | -30.15% | -19.79% | |