| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 19.60M | 12.00M | |
| Cash Equivalents | | | 3.05M | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 3.88M | 3.81M | 19.00M | 39.60M | 21.70M | |
| Inventories | | | 21.00K | 70.00K | 9.38M | 9.10M | 9.10M | |
| Other Current Assets | | | 158.00K | 220.00K | 850.00K | 1.00M | 2.20M | |
| Total Current Assets | | | 7.11M | 7.22M | 79.00M | 69.30M | 45.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 11.37M | 12.00M | 30.00M | 54.30M | 130.60M | |
| Investments And Advances | | | 7.91M | 7.49M | 8.18M | 7.70M | N/A | |
| Goodwill | | | 812.00K | 810.00K | 810.00K | N/A | N/A | |
| Intangibles | | | 1.26M | 1.51M | 1.50M | N/A | N/A | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 0.00 | 7.70M | |
| Total Non-Current Assets | | | 22.80M | 23.78M | 44.00M | 64.70M | 140.40M | |
| |
| TOTAL ASSETS | | | 29.91M | 31.00M | 123.00M | 134.00M | 185.50M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 520.00K | 540.00K | 1.13M | 700.00K | 1.40M | |
| Accrued Expenses | | | 622.00K | 1.77M | 8.36M | N/A | N/A | |
| Accounts Payable | | | 544.00K | 880.00K | 5.41M | 8.70M | 13.40M | |
| Other Current Liabilities | | | 1.24M | 1.34M | 1.56M | 500.00K | 700.00K | |
| Total Current Liabilities | | | 2.92M | 4.53M | 16.00M | 9.80M | 15.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.95M | 4.12M | 5.21M | 5.00M | 15.10M | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | 3.90M | 6.10M | |
| Other Non-Current Liabilities | | | 1.00M | 1.11M | 2.14M | N/A | N/A | |
| Total Non-Current Liabilities | | | 4.95M | 5.23M | 8.00M | 8.90M | 21.20M | |
| |
| TOTAL LIABILITIES | | | 7.87M | 9.76M | 24.00M | 18.70M | 36.60M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -123.21M | -124.00M | -112.00M | -96.90M | -58.10M | |
| Additional Paid In Capital | | | 13.30M | 13.00M | 15.00M | 14.70M | 13.80M | |
| Common Shares | | | 133.43M | 133.00M | 170.00M | 169.60M | 169.70M | |
| Other Shareholders' Equity | | | -1.48M | -1.48M | 27.00M | 27.90M | 23.40M | |
| Shares Outstanding | | | 12.70M | 12.00M | 12.00M | 48.70M | 48.70M | |
| Tangible Book Value per Share | | | 1.57 | 1.56 | 8.06 | 2.37 | 3.06 | |
| Total Shareholders' Equity | | | 22.04M | 21.00M | 99.00M | 115.20M | 148.90M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 29.91M | 31.00M | 123.00M | 134.00M | 185.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.18 | 0.20 | 0.05 | 0.04 | 0.10 | |
| Current Ratio | | | 2.43 | 1.59 | 4.94 | 7.07 | 2.93 | |
| Return On Assets (ROA) | | | -0.67% | 91.33% | -10.68% | -27.31% | -10.03% | |
| Return On Equity (ROE) | | | -0.90% | 134.81% | -13.27% | -31.77% | -12.49% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |