| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 51.37M | 7.84M | 6.37M | 1.10M | 10.30M | |
| Receivables | | | 7.88M | 2.71M | 3.39M | 500.00K | 500.00K | |
| Inventories | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Current Assets | | | 7.15M | 2.95M | 4.52M | 3.30M | 14.20M | |
| Total Current Assets | | | 66.41M | 13.49M | 14.28M | 4.90M | 25.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 67.67M | 47.60M | 45.00M | 42.40M | 45.00M | |
| Investments And Advances | | | N/A | N/A | N/A | 0.00 | 800.00K | |
| Intangibles | | | 10.59M | 17.62M | 27.01M | 36.40M | 45.80M | |
| Other Non-Current Assets | | | 7.36M | 9.33M | 4.98M | 1.20M | 1.10M | |
| Total Non-Current Assets | | | 85.63M | 74.55M | 76.99M | 80.10M | 92.70M | |
| |
| TOTAL ASSETS | | | 152.03M | 88.04M | 91.28M | 85.00M | 117.70M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 8.47M | 12.10M | 8.10M | |
| Current Portion Of LT Debt. | | | 10.00M | 14.44M | 10.86M | 10.50M | N/A | |
| Accrued Expenses | | | 12.86M | 9.11M | 5.12M | 2.90M | 3.00M | |
| Accounts Payable | | | 4.86M | 2.84M | 2.10M | 3.50M | 3.00M | |
| Other Current Liabilities | | | 28.47M | 21.48M | 1.62M | 500.00K | 1.60M | |
| Total Current Liabilities | | | 56.19M | 47.87M | 28.18M | 29.50M | 15.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 13.25M | 7.06M | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 3.54M | 5.26M | 7.78M | 8.90M | 10.30M | |
| Other Non-Current Liabilities | | | 5.58M | 487.00K | 1.96M | 300.00K | 700.00K | |
| Total Non-Current Liabilities | | | 81.37M | 52.65M | 36.59M | 13.60M | 11.00M | |
| |
| TOTAL LIABILITIES | | | 137.56M | 100.52M | 64.76M | 43.10M | 26.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -353.20M | -314.30M | -250.97M | -221.80M | -123.70M | |
| Additional Paid In Capital | | | 381.40M | 315.61M | 291.28M | 277.40M | 228.40M | |
| Minority Interest | | | 58.99M | 39.84M | 26.84M | 4.40M | N/A | |
| Common Shares | | | 69.00K | 16.00K | 6.00K | 0.00 | 0.00 | |
| Treasury Stock | | | -13.80M | -13.80M | -13.80M | -13.80M | -13.80M | |
| Shares Outstanding | | | 64.05M | 10.61M | 2.51M | 700.00K | 600.00K | |
| Tangible Book Value per Share | | | 0.06 | -2.84 | -0.20 | 7.86 | 75.33 | |
| Total Shareholders' Equity | | | 14.47M | -12.48M | 26.51M | 41.90M | 91.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 152.03M | 88.04M | 91.28M | 85.00M | 117.70M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.92 | -0.57 | N/A | N/A | N/A | |
| Current Ratio | | | 1.18 | 0.28 | 0.51 | 0.17 | 1.59 | |
| Return On Assets (ROA) | | | -51.90% | -71.94% | -31.99% | -116.14% | -4.47% | |
| Return On Equity (ROE) | | | -545.27% | N/A | -110.13% | -235.61% | -5.78% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |