| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 40.93M | 12.04M | 3.57M | 41.76M | 89.44M | |
| Cash Equivalents | | | N/A | 48.00M | 26.20M | 20.00M | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | 20.00M | N/A | |
| Receivables | | | 109.00K | 1.03M | 414.00K | 1.23M | 399.00K | |
| Inventories | | | 413.00K | 102.00K | N/A | N/A | N/A | |
| Other Current Assets | | | 3.93M | 2.44M | 1.24M | 1.19M | 2.54M | |
| Total Current Assets | | | 45.39M | 63.62M | 31.42M | 64.18M | 92.39M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.28M | 1.52M | 2.09M | 2.10M | 2.38M | |
| Goodwill | | | 1.74M | 1.96M | 1.84M | 1.90M | 1.70M | |
| Intangibles | | | 7.50M | 8.46M | 7.96M | 8.26M | 8.33M | |
| Other Non-Current Assets | | | 499.00K | 568.00K | 310.00K | 163.00K | N/A | |
| Total Non-Current Assets | | | 11.02M | 12.52M | 12.21M | 12.42M | 12.41M | |
| |
| TOTAL ASSETS | | | 56.41M | 76.14M | 43.63M | 76.59M | 104.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 613.00K | 597.00K | 568.00K | 427.00K | 473.00K | |
| Accrued Expenses | | | N/A | 144.00K | 485.00K | 466.00K | 126.00K | |
| Accounts Payable | | | 2.18M | 1.27M | 1.37M | 1.91M | 952.00K | |
| Other Current Liabilities | | | 7.67M | 7.28M | 4.26M | 5.42M | 3.99M | |
| Total Current Liabilities | | | 10.46M | 9.29M | 6.68M | 8.22M | 5.54M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 14.45M | 14.49M | 16.31M | 13.95M | 13.19M | |
| Deferred Taxes/Income | | | 277.00K | 303.00K | 631.00K | 670.00K | 1.99M | |
| Other Non-Current Liabilities | | | 3.51M | 4.00M | 2.08M | 1.12M | 1.39M | |
| Total Non-Current Liabilities | | | 18.23M | 18.79M | 19.02M | 15.74M | 16.57M | |
| |
| TOTAL LIABILITIES | | | 28.69M | 28.08M | 25.70M | 23.96M | 22.11M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -195.09M | -175.67M | -141.10M | -106.56M | -76.19M | |
| Additional Paid In Capital | | | 217.85M | 217.77M | 155.25M | 155.25M | 155.25M | |
| Common Shares | | | 5.36M | 5.36M | 3.62M | 3.62M | 3.62M | |
| Other Shareholders' Equity | | | -398.00K | 598.00K | 164.00K | 319.00K | 1.00K | |
| Shares Outstanding | | | 44.65M | 44.63M | 30.18M | 30.18M | 30.18M | |
| Tangible Book Value per Share | | | 0.41 | 0.84 | 0.27 | 1.41 | 2.41 | |
| Total Shareholders' Equity | | | 27.72M | 48.05M | 17.93M | 52.63M | 82.68M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 56.41M | 76.14M | 43.63M | 76.59M | 104.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.52 | 0.30 | 0.91 | 0.27 | 0.16 | |
| Current Ratio | | | 4.34 | 6.85 | 4.70 | 7.81 | 16.67 | |
| Return On Assets (ROA) | | | -67.68% | -46.92% | -82.93% | -42.79% | -32.74% | |
| Return On Equity (ROE) | | | -137.73% | -74.34% | -201.78% | -62.27% | -41.50% | |