| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.03M | 5.20M | 14.30M | 4.30M | 0.00 | |
| Receivables | | | 22.50M | 35.30M | 31.10M | 700.00K | 100.00K | |
| Inventories | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Current Assets | | | 125.00K | 6.70M | 31.10M | 800.00K | 6.50M | |
| Total Current Assets | | | 25.65M | 47.20M | 76.50M | 5.70M | 6.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 52.34M | 58.00M | 58.30M | 500.00K | 0.00 | |
| Investments And Advances | | | 4.97M | 21.80M | 6.40M | 0.00 | 31.90M | |
| Intangibles | | | 446.00K | 2.40M | 22.60M | 42.30M | 25.30M | |
| Other Non-Current Assets | | | 0.00 | 0.00 | 200.00K | N/A | N/A | |
| Total Non-Current Assets | | | 64.48M | 93.40M | 114.30M | 92.80M | 93.70M | |
| |
| TOTAL ASSETS | | | 90.13M | 140.60M | 190.80M | 98.50M | 100.30M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 200.00K | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 243.00K | 200.00K | 100.00K | N/A | N/A | |
| Accrued Expenses | | | 454.00K | 300.00K | 200.00K | N/A | N/A | |
| Accounts Payable | | | 0.00 | 0.00 | 0.00 | 200.00K | 200.00K | |
| Other Current Liabilities | | | 6.75M | 6.00M | 9.50M | 3.20M | 7.00M | |
| Total Current Liabilities | | | 7.45M | 6.50M | 10.00M | 3.40M | 7.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.16M | 6.40M | 400.00K | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 5.86M | 6.80M | 12.00M | 10.60M | 6.30M | |
| Other Non-Current Liabilities | | | 39.00K | 300.00K | 300.00K | 700.00K | N/A | |
| Total Non-Current Liabilities | | | 12.06M | 13.60M | 42.80M | 11.20M | 6.30M | |
| |
| TOTAL LIABILITIES | | | 19.50M | 20.10M | 52.80M | 14.60M | 13.60M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -65.12M | 2.30M | 21.10M | 40.90M | 52.10M | |
| Additional Paid In Capital | | | 135.35M | 117.80M | 116.60M | 50.20M | 42.20M | |
| Minority Interest | | | 0.00 | 200.00K | 30.10M | N/A | N/A | |
| Common Shares | | | 405.00K | 300.00K | 300.00K | 100.00K | 0.00 | |
| Other Shareholders' Equity | | | -5.00K | 0.00 | 0.00 | -7.30M | -7.70M | |
| Shares Outstanding | | | 101.16M | 80.00M | 75.50M | 16.20M | 9.40M | |
| Tangible Book Value per Share | | | 0.64 | 1.43 | 1.25 | -0.52 | 2.65 | |
| Total Shareholders' Equity | | | 70.63M | 120.40M | 138.10M | 83.80M | 86.70M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 90.13M | 140.60M | 190.80M | 98.50M | 100.30M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.09 | 0.05 | 0.00 | N/A | N/A | |
| Current Ratio | | | 3.44 | 7.26 | 7.65 | 1.68 | 0.90 | |
| Return On Assets (ROA) | | | -75.36% | -13.80% | -6.50% | -11.37% | -4.99% | |
| Return On Equity (ROE) | | | -96.16% | -16.11% | -8.98% | -13.37% | -5.77% | |