| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 497.00K | N/A | N/A | 6.79M | 4.19M | |
| Cash Equivalents | | | N/A | 953.00K | 843.00K | 6.79M | N/A | |
| Receivables | | | 2.03M | 1.40M | 7.39M | 2.51M | 2.10M | |
| Other Current Assets | | | 663.00K | 609.00K | 3.81M | 3.52M | 3.63M | |
| Total Current Assets | | | 3.19M | 2.96M | 12.04M | 12.81M | 10.36M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 41.69M | 47.89M | 49.46M | 80.04M | 86.27M | |
| Goodwill | | | 1.58M | 1.58M | 1.58M | 1.58M | 1.58M | |
| Intangibles | | | 2.54M | 2.56M | 2.58M | 2.60M | 2.63M | |
| Other Non-Current Assets | | | 7.86M | 3.23M | 0.00 | 398.00K | 3.31M | |
| Total Non-Current Assets | | | 56.87M | 59.22M | 56.54M | 92.88M | 97.66M | |
| |
| TOTAL ASSETS | | | 60.06M | 62.18M | 68.58M | 105.70M | 108.03M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | N/A | N/A | N/A | |
| Accrued Expenses | | | 7.29M | 6.98M | 5.04M | 4.99M | 2.23M | |
| Accounts Payable | | | 3.71M | 2.49M | 3.29M | 3.75M | 3.01M | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 11.00M | 9.47M | 8.33M | 8.74M | 5.23M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 46.30M | 50.73M | 52.18M | 52.88M | 54.44M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 5.13M | 1.79M | 4.36M | 33.69M | 37.25M | |
| Total Non-Current Liabilities | | | 51.44M | 52.53M | 56.54M | 86.56M | 91.69M | |
| |
| TOTAL LIABILITIES | | | 62.44M | 62.00M | 64.86M | 95.30M | 96.92M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -84.55M | -81.90M | -121.41M | -114.54M | -113.36M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 82.17M | 82.09M | 125.13M | 124.94M | 124.46M | |
| Shares Outstanding | | | 1.88M | 1.84M | 1.77M | 1.77M | 1.69M | |
| Tangible Book Value per Share | | | -13.59 | -12.50 | -35.42 | -31.67 | -32.90 | |
| Total Shareholders' Equity | | | -2.38M | 185.00K | 3.72M | 10.40M | 11.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 60.06M | 62.18M | 68.58M | 105.70M | 108.03M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -19.46 | 274.24 | 14.04 | 5.09 | 4.90 | |
| Current Ratio | | | 0.29 | 0.31 | 1.45 | 1.47 | 1.98 | |
| Return On Assets (ROA) | | | -4.81% | 63.54% | -23.13% | -9.63% | -8.97% | |
| Return On Equity (ROE) | | | N/A | 21355.14% | -426.91% | -97.91% | -87.22% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 2.10% | 1.76% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 2.26% | 1.76% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 2.37% | 1.84% | |