| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 22.47M | 18.07M | 12.60M | 23.70M | 41.90M | |
| Receivables | | | 15.31M | 12.84M | 15.99M | 15.10M | 7.50M | |
| Other Current Assets | | | 524.00K | 575.00K | 511.00K | 400.00K | 300.00K | |
| Total Current Assets | | | 38.30M | 31.48M | 29.10M | 39.20M | 49.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.13M | 3.22M | 3.37M | 4.10M | 2.20M | |
| Investments And Advances | | | 66.41M | 69.49M | 91.37M | 55.40M | 66.70M | |
| Goodwill | | | 391.00K | 391.00K | 391.00K | 400.00K | N/A | |
| Intangibles | | | 679.00K | 698.00K | 698.90K | 100.00K | N/A | |
| Other Non-Current Assets | | | 519.00K | 387.00K | 694.80K | 100.00K | 300.00K | |
| Total Non-Current Assets | | | 463.46M | 460.49M | 596.44M | 526.50M | 368.30M | |
| |
| TOTAL ASSETS | | | 501.76M | 491.98M | 625.54M | 565.70M | 418.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 26.24M | 40.00M | 61.79M | 3.60M | 33.20M | |
| Accrued Expenses | | | 625.00K | 525.00K | 482.40K | 300.00K | 200.00K | |
| Accounts Payable | | | 1.83M | 2.93M | 1.33M | 1.10M | 500.00K | |
| Other Current Liabilities | | | 5.17M | 4.97M | 16.65M | 15.20M | 19.00M | |
| Total Current Liabilities | | | 33.87M | 48.42M | 80.26M | 20.20M | 52.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 289.34M | 261.24M | 309.90M | 323.30M | 180.40M | |
| Other Non-Current Liabilities | | | 642.00K | 665.00K | 5.31M | 4.40M | 4.60M | |
| Total Non-Current Liabilities | | | 289.99M | 261.90M | 315.21M | 327.80M | 185.00M | |
| |
| TOTAL LIABILITIES | | | 323.86M | 310.32M | 395.46M | 348.00M | 237.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 38.31M | 35.52M | -20.12M | -8.00M | -5.00M | |
| Additional Paid In Capital | | | 257.38M | 256.96M | 249.83M | 226.20M | 185.50M | |
| Common Shares | | | 49.00K | 49.00K | 48.80K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -117.83M | -110.87M | 315.60K | -600.00K | -500.00K | |
| Shares Outstanding | | | 47.31M | 46.97M | 46.77M | 41.10M | 32.70M | |
| Tangible Book Value per Share | | | 3.74 | 3.84 | 4.90 | 5.28 | 5.51 | |
| Total Shareholders' Equity | | | 177.91M | 181.65M | 230.07M | 217.70M | 180.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 501.76M | 491.98M | 625.54M | 565.70M | 418.00M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.77 | 1.66 | 1.62 | 1.50 | 1.19 | |
| Current Ratio | | | 1.13 | 0.65 | 0.36 | 1.94 | 0.94 | |
| Return On Assets (ROA) | | | -8.54% | -8.92% | 1.93% | 3.04% | 2.74% | |
| Return On Equity (ROE) | | | -24.08% | -24.15% | 5.26% | 7.91% | 6.36% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 2.18% | 3.13% | 2.82% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 2.18% | 3.13% | 2.82% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 2.19% | 3.13% | 2.82% | |