| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 12.54M | 12.32M | 47.09M | 35.88M | 13.71M | |
| Receivables | | | 13.84M | 22.00M | 4.47M | 4.86M | 420.00K | |
| Inventories | | | 1.12M | 1.20M | N/A | N/A | N/A | |
| Other Current Assets | | | 5.19M | 6.85M | 2.57M | 3.26M | 1.60M | |
| Total Current Assets | | | 32.69M | 42.37M | 54.13M | 44.01M | 15.72M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 15.28M | 15.64M | 13.89M | 2.41M | 12.34M | |
| Goodwill | | | 4.06M | 4.06M | N/A | N/A | N/A | |
| Intangibles | | | 27.00M | 27.48M | 75.00K | 80.00K | 80.00K | |
| Other Non-Current Assets | | | 776.00K | 793.00K | 861.00K | 340.00K | 960.00K | |
| Total Non-Current Assets | | | 47.11M | 47.96M | 14.83M | 2.82M | 13.38M | |
| |
| TOTAL ASSETS | | | 79.79M | 90.33M | 68.96M | 46.83M | 29.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 7.92M | 10.30M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 480.00K | N/A | |
| Accrued Expenses | | | 18.70M | 18.82M | 4.99M | 3.05M | 3.78M | |
| Accounts Payable | | | 14.32M | 13.69M | 2.17M | 1.19M | 1.60M | |
| Other Current Liabilities | | | 2.96M | 3.59M | 3.99M | 3.98M | 7.52M | |
| Total Current Liabilities | | | 43.91M | 46.40M | 11.15M | 8.70M | 12.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 480.00K | 0.00 | |
| Deferred Taxes/Income | | | 56.00K | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 38.66M | 39.33M | 39.49M | 34.67M | 39.99M | |
| Total Non-Current Liabilities | | | 38.71M | 39.33M | 39.49M | 35.15M | 39.98M | |
| |
| TOTAL LIABILITIES | | | 82.62M | 85.72M | 50.64M | 43.85M | 52.88M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -324.40M | -310.28M | -278.97M | -249.28M | -203.68M | |
| Additional Paid In Capital | | | 321.72M | 315.04M | 297.44M | 252.40M | 180.05M | |
| Common Shares | | | 3.00K | 2.00K | 2.00K | 10.00K | 0.00 | |
| Treasury Stock | | | -155.00K | -155.00K | -155.00K | -160.00K | -160.00K | |
| Shares Outstanding | | | 28.02M | 24.72M | 18.82M | 14.57M | 2.67M | |
| Tangible Book Value per Share | | | -1.21 | -1.09 | 0.97 | 0.20 | -8.94 | |
| Total Shareholders' Equity | | | -2.83M | 4.61M | 18.32M | 2.98M | -23.79M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 79.79M | 90.33M | 68.96M | 46.83M | 29.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | 0.16 | N/A | |
| Current Ratio | | | 0.74 | 0.91 | 4.85 | 5.06 | 1.22 | |
| Return On Assets (ROA) | | | -40.17% | -34.66% | -43.06% | -62.55% | -105.29% | |
| Return On Equity (ROE) | | | N/A | -679.93% | -162.08% | -982.89% | N/A | |