| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 36.23M | 35.00M | 33.15M | 3.96M | 41.33M | |
| Receivables | | | 7.33M | 8.22M | 5.28M | 2.83M | 980.00K | |
| Inventories | | | 3.25M | 2.80M | 2.76M | 3.70M | 1.62M | |
| Other Current Assets | | | 2.22M | 2.71M | 1.42M | 810.00K | 1.00M | |
| Total Current Assets | | | 49.03M | 48.73M | 42.60M | 11.31M | 44.92M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 7.87M | 7.88M | 1.07M | 1.68M | 1.99M | |
| Intangibles | | | 16.67M | 15.85M | 14.81M | 12.67M | 3.02M | |
| Total Non-Current Assets | | | 24.54M | 23.73M | 15.88M | 14.36M | 5.00M | |
| |
| TOTAL ASSETS | | | 73.56M | 72.46M | 58.48M | 25.67M | 49.92M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 327.60K | 2.80M | 60.00K | |
| Current Portion Of LT Debt. | | | 11.96M | 8.44M | N/A | N/A | N/A | |
| Accrued Expenses | | | 12.87M | 17.03M | 11.95M | 10.25M | 9.25M | |
| Accounts Payable | | | 24.29M | 16.01M | 11.08M | 10.11M | 9.06M | |
| Other Current Liabilities | | | 14.41M | 18.77M | 11.42M | 8.22M | 4.46M | |
| Total Current Liabilities | | | 63.53M | 60.26M | 34.78M | 31.37M | 22.83M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.52M | 9.89M | 17.93M | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 6.13M | 6.37M | 205.10K | 1.60M | 1.28M | |
| Total Non-Current Liabilities | | | 11.82M | 17.69M | 20.19M | 1.13M | 240.00K | |
| |
| TOTAL LIABILITIES | | | 75.35M | 77.95M | 54.98M | 32.50M | 23.07M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -238.50M | -236.25M | -214.27M | -190.56M | -141.92M | |
| Additional Paid In Capital | | | 236.43M | 230.51M | 217.55M | 179.02M | 164.52M | |
| Minority Interest | | | 2.16M | 1.44M | 2.06M | -480.00K | -1.03M | |
| Common Shares | | | 451.60K | 423.10K | 383.70K | 4.88M | 4.42M | |
| Treasury Stock | | | -163.70K | -163.70K | -163.70K | -160.00K | -160.00K | |
| Shares Outstanding | | | 45.04M | 42.19M | 38.26M | 31.45M | 30.60M | |
| Tangible Book Value per Share | | | -0.41 | -0.51 | -0.30 | -0.77 | 0.64 | |
| Total Shareholders' Equity | | | -1.78M | -5.49M | 3.51M | -6.83M | 26.85M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 73.56M | 72.46M | 58.48M | 25.67M | 49.92M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.97 | -1.80 | 5.21 | N/A | N/A | |
| Current Ratio | | | 0.77 | 0.81 | 1.22 | 0.36 | 1.97 | |
| Return On Assets (ROA) | | | -12.28% | -30.35% | -40.53% | -189.33% | -123.80% | |
| Return On Equity (ROE) | | | N/A | N/A | -676.16% | N/A | -230.17% | |