| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.75M | 93.13K | 1.40M | 200.00K | 500.00K | |
| Receivables | | | 7.09M | 6.92M | 7.60M | 13.70M | 14.30M | |
| Inventories | | | 7.27K | 7.27K | N/A | N/A | N/A | |
| Other Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 11.85M | 7.02M | 9.00M | 13.90M | 14.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 456.22K | 449.40K | 500.00K | 600.00K | 600.00K | |
| Other Non-Current Assets | | | 29.43M | 29.54M | 29.90M | 3.30M | 3.40M | |
| Total Non-Current Assets | | | 203.17M | 198.07M | 298.40M | 371.10M | 339.20M | |
| |
| TOTAL ASSETS | | | 215.02M | 205.09M | 307.40M | 385.00M | 354.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 12.39M | 24.92M | 10.50M | 2.00M | 1.90M | |
| Accounts Payable | | | 10.61M | 10.33M | 10.60M | 18.30M | 25.40M | |
| Other Current Liabilities | | | 22.22M | 7.27M | 15.60M | 8.30M | 5.90M | |
| Total Current Liabilities | | | 45.23M | 42.51M | 36.70M | 28.60M | 33.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 108.57M | 105.66M | 108.40M | 119.60M | 109.90M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 40.88M | 41.23M | 42.90M | 46.10M | 42.50M | |
| Total Non-Current Liabilities | | | 149.46M | 146.89M | 151.20M | 165.70M | 152.40M | |
| |
| TOTAL LIABILITIES | | | 194.69M | 189.40M | 187.90M | 194.30M | 185.60M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -169.37M | -166.46M | -56.30M | 51.80M | 45.40M | |
| Additional Paid In Capital | | | 197.80M | 190.12M | 184.80M | 136.50M | 129.90M | |
| Common Shares | | | 124.92K | 55.79K | 0.00 | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -8.22M | -8.02M | -9.10M | 2.30M | -7.00M | |
| Shares Outstanding | | | 124.92M | 55.79M | 46.50M | 25.60M | 22.50M | |
| Tangible Book Value per Share | | | 0.16 | 0.28 | 2.57 | 7.45 | 7.48 | |
| Total Shareholders' Equity | | | 20.33M | 15.69M | 119.40M | 190.70M | 168.30M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 215.02M | 205.09M | 307.40M | 385.00M | 354.00M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 5.34 | 6.73 | 0.91 | 0.63 | 0.65 | |
| Current Ratio | | | 0.26 | 0.17 | 0.25 | 0.49 | 0.45 | |
| Return On Assets (ROA) | | | -52.30% | -53.69% | -35.17% | 1.66% | 0.28% | |
| Return On Equity (ROE) | | | -553.17% | -701.68% | -90.54% | 3.36% | 0.59% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 2.02% | 0.12% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 2.02% | 0.12% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 2.02% | 0.12% | |