| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 22.87M | N/A | 28.95M | 11.16M | 15.10M | |
| Receivables | | | 541.30K | 1.07M | 13.92M | 33.91M | 88.04M | |
| Other Current Assets | | | 180.20K | 150.00K | 2.09M | 2.50M | 8.71M | |
| Total Current Assets | | | 23.59M | 18.22M | 44.96M | 47.57M | 111.84M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 16.30M | 18.00M | 20.44M | 14.95M | 17.51M | |
| Investments And Advances | | | 2.50K | 0.00 | 4.52M | 12.54M | 17.45M | |
| Intangibles | | | 5.16M | N/A | N/A | N/A | N/A | |
| Other Non-Current Assets | | | 1.73M | N/A | 2.14M | 3.24M | 653.00K | |
| Total Non-Current Assets | | | 23.29M | 17.78M | 29.58M | 39.06M | 37.07M | |
| |
| TOTAL ASSETS | | | 46.89M | 36.00M | 74.55M | 86.63M | 148.92M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 108.80K | 3.26M | 110.00K | 110.00K | 110.00K | |
| Current Portion Of LT Debt. | | | N/A | 150.00K | 537.00K | 602.00K | N/A | |
| Accrued Expenses | | | 4.76M | 4.68M | 2.16M | 1.88M | 1.60M | |
| Accounts Payable | | | 22.37M | 20.00M | 37.64M | 48.84M | 89.09M | |
| Other Current Liabilities | | | N/A | N/A | 0.00 | 147.00K | 161.00K | |
| Total Current Liabilities | | | 27.24M | 28.09M | 40.45M | 51.58M | 90.96M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 10.97M | 1.21M | 1.68M | 4.68M | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 4.25M | 120.00K | 4.00M | 2.97M | 2.50M | |
| Total Non-Current Liabilities | | | 11.81M | -2.09M | 2.56M | 6.19M | 1.73M | |
| |
| TOTAL LIABILITIES | | | 39.06M | 26.00M | 43.01M | 57.76M | 92.69M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -74.78M | -67.00M | -39.75M | -34.49M | -2.93M | |
| Additional Paid In Capital | | | 82.13M | 78.00M | 71.53M | 63.66M | 54.06M | |
| Minority Interest | | | -3.40M | -3.34M | -3.12M | -1.46M | -761.00K | |
| Common Shares | | | 697.80K | 180.00K | 20.00K | 6.00K | 5.16M | |
| Other Shareholders' Equity | | | -218.70K | -360.00K | -269.00K | -303.00K | -58.00K | |
| Shares Outstanding | | | 9.78M | 2.58M | 284.68K | 82.15K | 55.40K | |
| Tangible Book Value per Share | | | 0.00 | N/A | 0.16 | 0.49 | 1.29 | |
| Total Shareholders' Equity | | | 7.83M | 11.00M | 31.53M | 28.87M | 56.23M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 46.89M | 36.00M | 74.55M | 86.63M | 148.92M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.41 | 0.41 | 0.06 | 0.17 | N/A | |
| Current Ratio | | | 0.87 | 0.65 | 1.11 | 0.92 | 1.23 | |
| Return On Assets (ROA) | | | -65.94% | -77.44% | -19.39% | -37.12% | -5.47% | |
| Return On Equity (ROE) | | | -394.76% | -253.44% | -45.85% | -111.39% | -14.48% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 1.14% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 1.54% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 1.54% | |