| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 61.00K | 5.00K | 60.00K | 710.00K | 380.00K | |
| Receivables | | | 331.00K | 266.00K | 110.00K | 4.22M | 3.80M | |
| Inventories | | | N/A | N/A | N/A | 1.21M | 1.63M | |
| Other Current Assets | | | 799.00K | 75.00K | 9.00M | 1.42M | 1.14M | |
| Total Current Assets | | | 1.19M | 346.00K | 9.17M | 7.56M | 6.94M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | N/A | N/A | N/A | 5.78M | 3.19M | |
| Investments And Advances | | | 180.00K | 286.00K | 320.00K | N/A | N/A | |
| Intangibles | | | 17.21M | 17.85M | 19.30M | 270.00K | 13.99M | |
| Other Non-Current Assets | | | 0.00 | 9.00K | 9.00M | 1.56M | 230.00K | |
| Total Non-Current Assets | | | 17.39M | 18.14M | 37.59M | 7.61M | 17.41M | |
| |
| TOTAL ASSETS | | | 18.58M | 18.49M | 46.76M | 15.17M | 24.35M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 600.00K | 0.00 | 0.00 | 1.29M | 4.04M | |
| Current Portion Of LT Debt. | | | N/A | 0.00 | 270.00K | 260.00K | 3.04M | |
| Accrued Expenses | | | 2.44M | 3.53M | 1.00M | 12.00M | 11.85M | |
| Accounts Payable | | | 2.03M | 2.27M | 2.28M | 5.27M | 4.70M | |
| Other Current Liabilities | | | 3.00M | 102.00K | 20.39M | 560.00K | N/A | |
| Total Current Liabilities | | | 8.07M | 5.91M | 23.94M | 19.37M | 20.60M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 504.00K | 707.00K | 0.00 | 1.32M | 0.00 | |
| Deferred Taxes/Income | | | 564.00K | 639.00K | 0.00 | N/A | 0.00 | |
| Other Non-Current Liabilities | | | 1.81M | 34.00K | 6.00M | 3.15M | 1.39M | |
| Total Non-Current Liabilities | | | 2.87M | 1.38M | 6.00M | 4.47M | 1.39M | |
| |
| TOTAL LIABILITIES | | | 10.95M | 7.29M | 29.94M | 23.84M | 21.99M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -52.78M | -50.63M | -42.82M | -53.80M | -36.92M | |
| Additional Paid In Capital | | | 48.55M | 47.32M | 45.75M | 45.74M | 39.87M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 11.85M | 14.51M | 14.51M | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | N/A | 0.00 | -620.00K | -620.00K | -590.00K | |
| Shares Outstanding | | | 7.55M | 4.96M | 2.83M | 2.83M | 1.83M | |
| Tangible Book Value per Share | | | -2.84 | -4.27 | -6.00 | -3.16 | -6.35 | |
| Total Shareholders' Equity | | | 7.63M | 11.20M | 16.82M | -8.68M | 2.37M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 18.58M | 18.49M | 46.76M | 15.17M | 24.35M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.14 | 0.06 | N/A | -0.30 | N/A | |
| Current Ratio | | | 0.15 | 0.06 | 0.38 | 0.39 | 0.34 | |
| Return On Assets (ROA) | | | -107.89% | -42.26% | 23.52% | -111.40% | -34.91% | |
| Return On Equity (ROE) | | | -262.72% | -69.74% | 65.40% | N/A | -358.65% | |
| 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 | |