| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.70M | 12.10M | 2.95M | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | 8.60M | 15.31M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 13.25M | 21.83M | 18.13M | 9.85M | 9.72M | |
| Other Current Assets | | | 2.67M | 2.55M | 1.17M | 3.60M | 6.54M | |
| Total Current Assets | | | 20.62M | 36.47M | 22.24M | 22.06M | 31.56M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.72M | 2.87M | 4.62M | 138.51K | 960.00K | |
| Investments And Advances | | | 2.20M | 2.20M | 2.67M | 2.63M | 2.63M | |
| Goodwill | | | 5.56M | 12.71M | 16.30M | 15.20M | 18.50M | |
| Intangibles | | | 5.23M | 15.27M | 18.57M | 2.67M | 12.48M | |
| Other Non-Current Assets | | | N/A | 0.00 | 293.50K | 0.00 | 1.34M | |
| Total Non-Current Assets | | | 23.46M | 42.26M | 42.47M | 20.64M | 35.90M | |
| |
| TOTAL ASSETS | | | 44.09M | 78.73M | 64.71M | 42.69M | 67.46M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.23M | 3.50M | 4.52M | 771.76K | 820.00K | |
| Current Portion Of LT Debt. | | | 4.54M | 6.48M | N/A | 2.66M | 1.23M | |
| Accrued Expenses | | | 11.60M | 14.44M | 5.66M | 3.76M | 5.72M | |
| Accounts Payable | | | 26.13M | 27.35M | 23.49M | 12.77M | 10.40M | |
| Other Current Liabilities | | | 2.76M | 2.99M | 2.51M | 1.87M | 14.31M | |
| Total Current Liabilities | | | 48.26M | 54.76M | 36.18M | 21.82M | 32.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 9.91M | 8.18M | 4.98M | 9.40M | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.37M | 2.05M | 2.00M | N/A | N/A | |
| Total Non-Current Liabilities | | | 1.37M | 26.91M | 10.17M | 4.98M | 9.54M | |
| |
| TOTAL LIABILITIES | | | 49.63M | 81.67M | 46.35M | 26.81M | 42.04M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -130.34M | -122.17M | -73.42M | -127.29M | -112.81M | |
| Additional Paid In Capital | | | N/A | 119.44M | 91.92M | 20.35M | 17.82M | |
| Minority Interest | | | 0.00 | 14.94M | N/A | 0.00 | 140.00K | |
| Common Shares | | | 125.40M | N/A | N/A | 124.90M | 122.74M | |
| Other Shareholders' Equity | | | -594.10K | -208.60K | -132.10K | -2.07M | -2.32M | |
| Shares Outstanding | | | 39.12M | 32.64M | 12.99M | 3.95M | 15.54M | |
| Tangible Book Value per Share | | | -0.42 | -0.95 | -1.27 | -0.50 | -0.36 | |
| Total Shareholders' Equity | | | -5.54M | -2.94M | 18.36M | 15.89M | 25.42M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 44.09M | 78.73M | 64.71M | 42.69M | 67.46M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | -4.56 | 0.69 | 0.36 | 0.40 | |
| Current Ratio | | | 0.43 | 0.67 | 0.61 | 1.01 | 0.97 | |
| Return On Assets (ROA) | | | -89.08% | -61.92% | -48.34% | -33.91% | -60.36% | |
| Return On Equity (ROE) | | | N/A | N/A | -170.36% | -91.14% | -160.19% | |