| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 104.00K | 200.00K | 1.50M | |
| Cash Equivalents | | | 175.16M | 82.56M | N/A | N/A | 1.45M | |
| Receivables | | | 74.35M | 66.92M | 51.59M | N/A | N/A | |
| Other Current Assets | | | 6.31M | 8.91M | 8.00M | 300.00K | 300.00K | |
| Total Current Assets | | | 255.82M | 158.39M | 114.55M | 500.00K | 1.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 0.00 | 100.00K | 151.00K | N/A | N/A | |
| Investments And Advances | | | N/A | N/A | 148.56M | 178.10M | 176.00M | |
| Goodwill | | | 51.90M | 51.90M | 51.90M | N/A | N/A | |
| Intangibles | | | 29.28M | 27.80M | 26.14M | N/A | N/A | |
| Other Non-Current Assets | | | 0.00 | 550.00K | 2.05M | 0.00 | 300.00K | |
| Total Non-Current Assets | | | 81.18M | 80.35M | 80.25M | 178.20M | 176.20M | |
| |
| TOTAL ASSETS | | | 337.00M | 238.74M | 194.80M | 178.70M | 178.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 50.25M | 49.33M | 0.00 | 0.00 | |
| Accrued Expenses | | | 3.02M | 3.24M | 4.39M | 900.00K | 200.00K | |
| Accounts Payable | | | 69.71M | 63.56M | 53.32M | 0.00 | 100.00K | |
| Other Current Liabilities | | | 5.35M | 38.20M | 13.09M | 300.00K | 0.00 | |
| Total Current Liabilities | | | 78.08M | 155.25M | 116.75M | 1.30M | 400.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 20.00M | 22.21M | 15.07M | 6.00M | 6.50M | |
| Total Non-Current Liabilities | | | 20.00M | 22.21M | 15.07M | 6.00M | 6.40M | |
| |
| TOTAL LIABILITIES | | | 98.08M | 177.46M | 131.82M | 7.30M | 6.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -302.02M | -254.68M | -221.81M | -6.30M | -4.80M | |
| Additional Paid In Capital | | | 551.13M | 147.25M | 115.89M | 0.00 | 0.00 | |
| Common Shares | | | 7.00K | 168.89M | 168.89M | 177.70M | 176.00M | |
| Treasury Stock | | | -10.03M | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -177.00K | -173.00K | N/A | N/A | N/A | |
| Shares Outstanding | | | 72.57M | 76.96M | 76.96M | 21.60M | 21.60M | |
| Tangible Book Value per Share | | | 2.17 | -2.43 | -2.39 | 7.93 | 7.93 | |
| Total Shareholders' Equity | | | 238.92M | 61.29M | 62.98M | 171.30M | 171.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 337.00M | 238.74M | 194.80M | 178.70M | 178.00M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 3.28 | 1.02 | 0.98 | 0.38 | 4.50 | |
| Return On Assets (ROA) | | | -16.39% | -13.77% | -27.35% | 0.09% | -0.24% | |
| Return On Equity (ROE) | | | -23.12% | -53.64% | -84.60% | 0.09% | -0.25% | |
| Return On Invested Capital (ROIC) | | | 1.90% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.88% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 190.38% | N/A | N/A | N/A | N/A | |