| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 8.67M | 22.22M | 22.42M | 30.03M | 34.68M | |
| Marketable Securities | | | 8.00M | 11.00M | N/A | N/A | N/A | |
| Receivables | | | 1.03M | 3.24M | 1.04M | 1.58M | 469.00K | |
| Inventories | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Current Assets | | | 428.00K | 788.00K | 708.00K | 1.08M | 22.58M | |
| Total Current Assets | | | 18.14M | 37.25M | 24.16M | 32.70M | 57.73M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.44M | 4.39M | 4.90M | 6.88M | 8.82M | |
| Investments And Advances | | | N/A | N/A | 0.00 | 3.25M | 3.59M | |
| Goodwill | | | 0.00 | 0.00 | 0.00 | 0.00 | 2.21M | |
| Intangibles | | | 9.85M | 9.75M | 30.11M | 31.63M | 33.49M | |
| Other Non-Current Assets | | | 288.00K | 287.00K | 287.00K | 287.00K | 3.37M | |
| Total Non-Current Assets | | | 13.58M | 14.43M | 35.31M | 42.05M | 51.49M | |
| |
| TOTAL ASSETS | | | 31.72M | 51.68M | 59.47M | 74.75M | 109.22M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 914.00K | 980.00K | 888.00K | 1.16M | 763.00K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 340.00K | 634.00K | 498.00K | 433.00K | 1.37M | |
| Other Current Liabilities | | | 5.92M | 5.80M | 6.65M | 8.54M | 8.09M | |
| Total Current Liabilities | | | 7.18M | 7.42M | 8.03M | 10.13M | 10.22M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.04M | 2.75M | 3.14M | 3.99M | 5.27M | |
| Deferred Taxes/Income | | | 640.00K | 289.00K | 2.52M | 2.80M | 2.44M | |
| Other Non-Current Liabilities | | | 795.00K | 4.20M | 970.00K | 4.67M | 9.45M | |
| Total Non-Current Liabilities | | | 3.47M | 7.24M | 6.62M | 11.46M | 17.17M | |
| |
| TOTAL LIABILITIES | | | 10.65M | 14.65M | 14.65M | 21.60M | 27.39M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -486.19M | -470.01M | -461.68M | -451.70M | -422.83M | |
| Additional Paid In Capital | | | 480.25M | 479.94M | 479.59M | 478.94M | 478.27M | |
| Common Shares | | | 24.56M | 24.56M | 24.56M | 24.56M | 24.56M | |
| Other Shareholders' Equity | | | 196.00K | 288.00K | 97.00K | -155.00K | 110.00K | |
| Shares Outstanding | | | 12.93M | 12.93M | 12.93M | 24.56M | 24.56M | |
| Tangible Book Value per Share | | | 0.87 | 2.11 | 1.14 | 0.88 | 1.88 | |
| Total Shareholders' Equity | | | 21.07M | 37.03M | 44.82M | 53.15M | 81.82M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 31.72M | 51.68M | 59.47M | 74.75M | 109.22M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.10 | 0.07 | 0.07 | 0.08 | 0.06 | |
| Current Ratio | | | 2.53 | 5.02 | 3.01 | 3.23 | 5.65 | |
| Return On Assets (ROA) | | | -51.01% | -16.12% | -16.79% | -38.63% | -18.28% | |
| Return On Equity (ROE) | | | -76.79% | -22.50% | -22.28% | -54.32% | -24.40% | |