| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 16.07M | 8.72M | 15.95M | 5.82M | N/A | |
| Receivables | | | 2.72M | 2.50M | 6.28M | 1.49M | 15.03M | |
| Other Current Assets | | | 208.00K | 262.00K | 292.00K | 430.00K | 363.00K | |
| Total Current Assets | | | 18.99M | 11.48M | 22.52M | 7.74M | 15.39M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 220.00K | 289.00K | 330.00K | 32.00K | 278.00K | |
| Intangibles | | | 2.77M | 9.44M | 18.31M | 27.41M | 37.23M | |
| Other Non-Current Assets | | | 814.00K | 304.00K | 91.00K | 42.00K | N/A | |
| Total Non-Current Assets | | | 3.80M | 10.04M | 18.73M | 27.48M | 37.51M | |
| |
| TOTAL ASSETS | | | 22.80M | 21.52M | 41.25M | 35.22M | 52.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 79.00K | 70.00K | 65.00K | 21.00K | 479.00K | |
| Accounts Payable | | | 1.54M | 2.14M | 2.64M | 1.08M | 2.59M | |
| Other Current Liabilities | | | 3.38M | 47.00K | 12.35M | 47.00K | 2.57M | |
| Total Current Liabilities | | | 4.99M | 2.26M | 15.05M | 1.15M | 5.64M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 94.00K | 134.00K | 204.00K | 0.00 | 2.29M | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | 264.00K | 572.00K | |
| Other Non-Current Liabilities | | | 1.07M | 828.00K | 337.00K | 317.00K | 256.00K | |
| Total Non-Current Liabilities | | | 1.17M | 962.00K | 541.00K | 581.00K | 3.11M | |
| |
| TOTAL LIABILITIES | | | 6.16M | 3.22M | 15.59M | 1.73M | 8.76M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -55.82M | -54.32M | -50.74M | -43.81M | -33.13M | |
| Additional Paid In Capital | | | 2.09M | 2.13M | 3.43M | 2.96M | 2.70M | |
| Common Shares | | | 70.37M | 70.48M | 72.96M | 74.35M | 74.57M | |
| Shares Outstanding | | | 50.76M | 50.84M | 52.62M | 53.63M | 53.79M | |
| Tangible Book Value per Share | | | 0.27 | 0.17 | 0.14 | 0.11 | 0.13 | |
| Total Shareholders' Equity | | | 16.64M | 18.30M | 25.66M | 33.50M | 44.14M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 22.80M | 21.52M | 41.25M | 35.22M | 52.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.01 | 0.01 | 0.01 | N/A | 0.05 | |
| Current Ratio | | | 3.80 | 5.08 | 1.50 | 6.76 | 2.73 | |
| Return On Assets (ROA) | | | 97.45% | 15.76% | 36.38% | -22.45% | 40.67% | |
| Return On Equity (ROE) | | | 133.52% | 18.54% | 58.50% | -23.61% | 48.74% | |
| Return On Invested Capital (ROIC) | | | 103.35% | 19.61% | 48.48% | N/A | 40.48% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1060.49% | 35.85% | 123.92% | N/A | 40.48% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 345.54% | N/A | N/A | 190.79% | |