| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 351.00K | 84.00K | 1.30M | 16.40M | 100.00K | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 6.82M | -1.56M | 36.10M | 39.60M | 8.00M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 459.40K | 8.62M | 7.50M | 1.70M | 4.00M | |
| Total Current Assets | | | 7.63M | 7.15M | 44.80M | 57.70M | 12.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 713.70K | 1.83M | 6.20M | 10.10M | 900.00K | |
| Investments And Advances | | | 829.80K | 707.40K | 400.00K | 400.00K | 60.40M | |
| Goodwill | | | 377.70K | 377.70K | 80.30M | 81.80M | 12.00M | |
| Intangibles | | | 38.55M | 43.33M | 87.70M | 102.90M | 42.70M | |
| Other Non-Current Assets | | | N/A | 0.00 | 5.20M | 4.20M | N/A | |
| Total Non-Current Assets | | | 40.74M | 46.49M | 188.80M | 207.50M | 117.20M | |
| |
| TOTAL ASSETS | | | 48.37M | 53.64M | 233.60M | 265.20M | 129.20M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 53.23M | 51.40M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | 3.10M | 2.00M | |
| Accrued Expenses | | | 85.81M | 25.30M | 17.00M | 60.10M | 44.10M | |
| Accounts Payable | | | 8.04M | 8.23M | 8.10M | 9.20M | 5.80M | |
| Other Current Liabilities | | | 2.51M | 13.98M | 18.30M | 29.30M | 21.70M | |
| Total Current Liabilities | | | 96.36M | 100.74M | 94.80M | 101.70M | 73.60M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 2.70M | |
| Deferred Taxes/Income | | | 2.01M | 2.57M | 0.00 | 2.90M | 200.00K | |
| Other Non-Current Liabilities | | | 3.35M | 3.35M | 4.50M | 6.70M | 0.00 | |
| Total Non-Current Liabilities | | | 3.34M | 4.07M | 14.50M | 17.40M | 3.00M | |
| |
| TOTAL LIABILITIES | | | 99.70M | 104.81M | 109.30M | 119.10M | 76.60M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -427.97M | -416.58M | -235.20M | -182.70M | -113.20M | |
| Additional Paid In Capital | | | 348.79M | 348.79M | 343.90M | 326.30M | 164.80M | |
| Minority Interest | | | -2.02M | -1.85M | 10.00M | 7.80M | 100.00K | |
| Common Shares | | | 16.08M | 16.08M | 15.10M | 4.10M | 2.60M | |
| Other Shareholders' Equity | | | 11.77M | 536.20K | 500.00K | -1.60M | -1.50M | |
| Shares Outstanding | | | 2.44M | 2.44M | 16.40M | 12.90M | 8.00M | |
| Tangible Book Value per Share | | | -41.19 | -43.08 | -3.29 | -3.01 | -0.29 | |
| Total Shareholders' Equity | | | -51.33M | -51.17M | 124.30M | 146.10M | 52.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 48.37M | 53.64M | 233.60M | 265.20M | 129.20M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | 0.05 | |
| Current Ratio | | | 0.08 | 0.07 | 0.47 | 0.57 | 0.16 | |
| Return On Assets (ROA) | | | -352.66% | -338.07% | -22.47% | -25.94% | -30.88% | |
| Return On Equity (ROE) | | | N/A | N/A | -42.24% | -47.09% | -75.86% | |