| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | N/A | N/A | 677.00K | 850.00K | 100.00K | |
| Receivables | | | 83.00K | 56.00K | 90.00K | 21.70M | 700.00K | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 133.00K | 7.68M | 11.47M | 304.00K | 20.10M | |
| Total Current Assets | | | 216.00K | 7.81M | 12.24M | 22.85M | 20.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | N/A | N/A | N/A | |
| Investments And Advances | | | 35.58M | 41.00M | 152.82M | 146.58M | 114.00M | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 9.00K | 10.00K | 13.00K | 13.00K | 100.00K | |
| Total Non-Current Assets | | | 35.59M | 41.01M | 152.84M | 146.59M | 114.00M | |
| |
| TOTAL ASSETS | | | 35.80M | 48.82M | 165.07M | 169.45M | 134.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 48.80M | 46.37M | 7.28M | 12.64M | 3.50M | |
| Accrued Expenses | | | 267.00K | 607.00K | 575.00K | 607.00K | 700.00K | |
| Accounts Payable | | | 1.11M | 1.45M | 3.44M | 5.09M | 3.30M | |
| Other Current Liabilities | | | 6.36M | 7.08M | 8.54M | 3.81M | 12.90M | |
| Total Current Liabilities | | | 56.53M | 55.51M | 19.84M | 22.14M | 20.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 14.45M | 4.10M | 8.20M | |
| Deferred Taxes/Income | | | N/A | 0.00 | 0.00 | 5.16M | 2.40M | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Total Non-Current Liabilities | | | 0.00 | 0.00 | 14.45M | 9.26M | 10.60M | |
| |
| TOTAL LIABILITIES | | | 56.53M | 55.51M | 34.29M | 31.40M | 31.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -71.77M | -57.73M | 76.68M | 66.30M | 44.70M | |
| Additional Paid In Capital | | | 30.95M | 30.95M | 34.02M | 51.66M | 41.50M | |
| Common Shares | | | 20.09M | 20.09M | 20.09M | 20.09M | 17.70M | |
| Other Shareholders' Equity | | | N/A | N/A | 2.00K | N/A | N/A | |
| Shares Outstanding | | | 39.98M | 40.01M | 40.06M | 40.09M | 35.40M | |
| Tangible Book Value per Share | | | -0.52 | -0.17 | 3.26 | 3.44 | 2.94 | |
| Total Shareholders' Equity | | | -20.73M | -6.69M | 130.79M | 138.05M | 103.90M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 35.80M | 48.82M | 165.07M | 169.45M | 134.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | 0.11 | 0.03 | 0.08 | |
| Current Ratio | | | 0.00 | 0.14 | 0.62 | 1.03 | 1.02 | |
| Return On Assets (ROA) | | | -383.68% | -280.63% | -4.66% | 12.77% | 22.97% | |
| Return On Equity (ROE) | | | N/A | N/A | -5.88% | 15.67% | 29.83% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 22.70% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 22.72% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 22.72% | |