| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.39M | 2.81M | 7.13M | 14.03M | 16.08M | |
| Receivables | | | 2.58M | 5.72M | 7.91M | 10.50M | 10.59M | |
| Other Current Assets | | | 1.09M | 1.47M | 1.84M | 1.98M | 1.99M | |
| Total Current Assets | | | 5.06M | 10.00M | 16.88M | 26.51M | 28.66M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.81M | 2.90M | 3.64M | 5.22M | 7.56M | |
| Goodwill | | | 0.00 | 11.05M | 35.04M | 35.04M | 35.04M | |
| Intangibles | | | 19.77M | 23.60M | 29.53M | 36.32M | 42.63M | |
| Other Non-Current Assets | | | 493.00K | 496.00K | 482.00K | 490.00K | 620.00K | |
| Total Non-Current Assets | | | 22.07M | 38.05M | 68.70M | 77.07M | 85.86M | |
| |
| TOTAL ASSETS | | | 27.13M | 48.05M | 85.58M | 103.58M | 114.51M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 731.00K | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 9.01M | N/A | |
| Accrued Expenses | | | 2.73M | 2.97M | 5.12M | 6.91M | 6.07M | |
| Accounts Payable | | | 2.28M | 1.74M | 2.52M | 3.24M | 3.30M | |
| Other Current Liabilities | | | 778.00K | 940.00K | 0.00 | 1.57M | 176.00K | |
| Total Current Liabilities | | | 6.52M | 5.65M | 7.64M | 20.73M | 9.37M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 128.00K | 128.00K | 168.00K | 178.00K | 117.00K | |
| Other Non-Current Liabilities | | | 588.00K | 1.51M | 2.38M | 6.29M | 4.47M | |
| Total Non-Current Liabilities | | | 716.00K | 1.64M | 2.54M | 6.47M | 4.58M | |
| |
| TOTAL LIABILITIES | | | 7.24M | 7.29M | 10.19M | 27.20M | 13.95M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | N/A | -354.64M | -305.95M | -281.55M | -252.27M | |
| Additional Paid In Capital | | | 399.92M | 395.38M | 381.26M | 357.88M | 352.78M | |
| Common Shares | | | 21.00K | 18.00K | 75.00K | 56.00K | 54.00K | |
| Other Shareholders' Equity | | | -380.05M | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 21.48M | 17.67M | 9.35M | 7.03M | 6.78M | |
| Tangible Book Value per Share | | | 0.01 | 0.35 | 1.16 | 0.71 | 3.37 | |
| Total Shareholders' Equity | | | 19.89M | 40.76M | 75.39M | 76.38M | 100.56M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 27.13M | 48.05M | 85.58M | 103.58M | 114.51M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Current Ratio | | | 0.78 | 1.77 | 2.21 | 1.28 | 3.06 | |
| Return On Assets (ROA) | | | -109.85% | -101.35% | -28.51% | -28.27% | -27.11% | |
| Return On Equity (ROE) | | | -149.82% | -119.48% | -32.36% | -38.33% | -30.87% | |
| 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 | |