| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 116.20K | 700.00K | 200.00K | |
| Cash Equivalents | | | 9.06M | 11.12M | N/A | N/A | N/A | |
| Receivables | | | 9.08M | 4.82M | 2.60M | N/A | N/A | |
| Inventories | | | 6.40M | 5.18M | N/A | N/A | N/A | |
| Other Current Assets | | | 7.71M | 3.17M | 490.00K | 600.00K | 700.00K | |
| Total Current Assets | | | 32.00M | 24.00M | 5.66M | 1.30M | 900.00K | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.18M | 1.41M | 640.00K | N/A | N/A | |
| Investments And Advances | | | 31.00M | 29.00M | 14.00M | 235.60M | 232.30M | |
| Goodwill | | | 323.00M | 668.00M | N/A | N/A | N/A | |
| Intangibles | | | 166.00M | 182.00M | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 1.48M | 770.00K | 1.10M | 0.00 | 600.00K | |
| Total Non-Current Assets | | | 525.00M | 881.00M | 16.34M | 235.60M | 232.90M | |
| |
| TOTAL ASSETS | | | 557.00M | 905.00M | 22.00M | 236.90M | 233.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.09M | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 34.00M | 15.00M | 1.91M | N/A | N/A | |
| Accrued Expenses | | | 15.00M | 12.00M | 4.79M | N/A | N/A | |
| Accounts Payable | | | 860.00K | 3.25M | 6.08M | 1.00M | 500.00K | |
| Other Current Liabilities | | | 30.00M | 40.00M | 1.38M | N/A | N/A | |
| Total Current Liabilities | | | 82.00M | 69.00M | 8.17M | 1.00M | 500.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 30.00M | 14.00M | 5.50M | 1.10M | 0.00 | |
| Deferred Taxes/Income | | | 19.00M | 27.00M | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 19.00M | 29.00M | 16.00M | 10.90M | 19.30M | |
| Total Non-Current Liabilities | | | 284.00M | 411.00M | 22.83M | 12.00M | 19.30M | |
| |
| TOTAL LIABILITIES | | | 366.00M | 480.00M | 31.00M | 13.00M | 19.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -334.00M | -78.00M | -64.00M | -11.70M | -18.30M | |
| Additional Paid In Capital | | | 526.00M | 503.00M | N/A | 0.00 | 0.00 | |
| Minority Interest | | | 216.00M | 341.00M | 1.56M | N/A | N/A | |
| Common Shares | | | 10.00K | 0.00 | 54.87M | 235.60M | 232.30M | |
| Other Shareholders' Equity | | | -1.01M | 910.00K | N/A | N/A | N/A | |
| Shares Outstanding | | | 56.00M | 45.00M | 45.00M | 28.80M | 28.80M | |
| Tangible Book Value per Share | | | -5.32 | -9.42 | -1.37 | 7.77 | 7.43 | |
| Total Shareholders' Equity | | | 191.00M | 426.00M | -9.42M | 223.90M | 214.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 557.00M | 905.00M | 22.00M | 236.90M | 233.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.17 | 0.03 | -0.58 | 0.00 | N/A | |
| Current Ratio | | | 0.39 | 0.35 | 0.69 | 1.30 | 1.80 | |
| Return On Assets (ROA) | | | -57.09% | -8.62% | -140.91% | 4.17% | 4.06% | |
| Return On Equity (ROE) | | | -166.49% | -18.31% | N/A | 4.42% | 4.43% | |