| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 1.54M | 416.32K | 2.18M | 8.29M | 2.07M | |
| Receivables | | | 3.29M | 2.52M | 2.10M | 2.28M | 2.04M | |
| Inventories | | | 1.11M | 1.11M | 880.00K | 340.00K | N/A | |
| Other Current Assets | | | 214.44K | 346.17K | 570.00K | 220.00K | 190.00K | |
| Total Current Assets | | | 6.16M | 4.39M | 5.73M | 11.13M | 4.29M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.95M | 7.37M | 8.47M | 8.61M | 3.16M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | 290.00K | |
| Goodwill | | | 7.52M | 7.58M | 7.83M | 9.08M | 640.00K | |
| Intangibles | | | 14.69M | 16.22M | 18.84M | 32.44M | 26.62M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 0.00 | 380.00K | |
| Total Non-Current Assets | | | 29.17M | 31.17M | 35.14M | 50.83M | 31.10M | |
| |
| TOTAL ASSETS | | | 35.33M | 35.56M | 40.87M | 61.96M | 35.39M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.49M | 1.09M | 9.58M | 480.00K | 610.00K | |
| Current Portion Of LT Debt. | | | 1.01M | 1.21M | 10.00K | 4.51M | N/A | |
| Accrued Expenses | | | 2.19M | 2.00M | 2.12M | 1.99M | 1.07M | |
| Accounts Payable | | | 3.89M | 3.51M | 1.80M | 1.45M | 880.00K | |
| Other Current Liabilities | | | 14.09M | 97.20K | 570.00K | 40.00K | 40.00K | |
| Total Current Liabilities | | | 22.68M | 7.90M | 14.07M | 8.46M | 2.60M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 63.57K | 65.04K | 1.12M | 6.13M | 950.00K | |
| Deferred Taxes/Income | | | 1.39M | 1.40M | 1.45M | 1.50M | N/A | |
| Other Non-Current Liabilities | | | 1.53M | 1.69M | 2.19M | 2.06M | 2.27M | |
| Total Non-Current Liabilities | | | 2.69M | 2.84M | 4.50M | 9.63M | 3.17M | |
| |
| TOTAL LIABILITIES | | | 25.37M | 10.75M | 18.57M | 18.09M | 5.77M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -88.20M | -67.03M | -53.82M | -20.97M | -16.51M | |
| Additional Paid In Capital | | | 96.66M | 90.97M | 66.06M | 54.58M | 44.69M | |
| Minority Interest | | | -292.91K | -316.87K | -260.00K | -60.00K | -50.00K | |
| Common Shares | | | 44.56K | 1.23M | 9.51M | 9.26M | 230.00K | |
| Other Shareholders' Equity | | | 1.45M | -357.38K | 560.00K | 990.00K | 1.20M | |
| Shares Outstanding | | | 19.05M | 15.76M | 3.12M | 2.66M | 2.35M | |
| Tangible Book Value per Share | | | -0.64 | 0.06 | -1.40 | 0.88 | 1.00 | |
| Total Shareholders' Equity | | | 9.96M | 24.82M | 22.31M | 43.86M | 29.62M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 35.33M | 35.56M | 40.87M | 61.96M | 35.39M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.16 | 0.05 | 0.48 | 0.15 | 0.05 | |
| Current Ratio | | | 0.27 | 0.56 | 0.41 | 1.32 | 1.65 | |
| Return On Assets (ROA) | | | -68.87% | -37.16% | -80.38% | -7.20% | -13.90% | |
| Return On Equity (ROE) | | | -244.36% | -53.25% | -147.24% | -10.17% | -16.61% | |