| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 14.94M | 15.88M | 5.15M | 8.96M | 18.65M | |
| Receivables | | | 12.09M | 13.55M | 8.53M | 7.00M | 2.99M | |
| Inventories | | | 3.39M | 2.75M | 4.72M | 3.55M | 2.05M | |
| Other Current Assets | | | 814.20K | 1.12M | 608.40K | 1.10M | 920.00K | |
| Total Current Assets | | | 31.23M | 33.31M | 19.01M | 20.62M | 24.61M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.57M | 1.88M | 3.25M | 2.22M | 2.04M | |
| Investments And Advances | | | 12.59M | 8.30M | 3.08M | 3.08M | 5.02M | |
| Goodwill | | | 3.60M | 3.60M | 3.60M | 3.60M | N/A | |
| Intangibles | | | 21.10M | 41.01M | 44.93M | 31.51M | 4.73M | |
| Total Non-Current Assets | | | 39.86M | 54.79M | 54.87M | 40.42M | 11.79M | |
| |
| TOTAL ASSETS | | | 71.09M | 88.09M | 73.87M | 61.04M | 36.40M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | 0.00 | 580.40K | N/A | N/A | |
| Accrued Expenses | | | 13.87M | 13.76M | 10.09M | 10.22M | 5.43M | |
| Accounts Payable | | | 1.17M | 1.53M | 2.00M | 1.43M | 590.00K | |
| Other Current Liabilities | | | 2.32M | 0.00 | 1.10M | 1.16M | N/A | |
| Total Current Liabilities | | | 17.36M | 15.29M | 13.77M | 12.81M | 6.02M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 45.09M | 30.69M | 9.11M | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 2.50M | 3.20M | 6.40M | 6.51M | 220.00K | |
| Total Non-Current Liabilities | | | 47.58M | 33.40M | 15.27M | 6.40M | -260.00K | |
| |
| TOTAL LIABILITIES | | | 64.94M | 48.69M | 29.04M | 19.21M | 5.76M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -73.69M | -37.78M | -28.04M | -23.39M | -15.24M | |
| Additional Paid In Capital | | | 79.83M | 77.18M | 72.86M | 65.21M | 45.87M | |
| Minority Interest | | | -8.40K | -491.60K | -244.30K | -110.00K | -490.00K | |
| Common Shares | | | 8.90K | 8.80K | 8.50K | 10.00K | 10.00K | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 8.93M | 8.75M | 8.54M | 8.30M | 7.68M | |
| Tangible Book Value per Share | | | -2.08 | -0.59 | -0.43 | 0.81 | 3.37 | |
| Total Shareholders' Equity | | | 6.15M | 39.40M | 44.83M | 41.83M | 30.64M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 71.09M | 88.09M | 73.87M | 61.04M | 36.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 7.33 | 0.78 | 0.20 | N/A | N/A | |
| Current Ratio | | | 1.80 | 2.18 | 1.38 | 1.61 | 4.09 | |
| Return On Assets (ROA) | | | -52.74% | -10.97% | -5.83% | -13.01% | -21.76% | |
| Return On Equity (ROE) | | | -609.72% | -24.53% | -9.60% | -18.98% | -25.85% | |
| Return On Invested Capital (ROIC) | | | 2.18% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.18% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.04% | N/A | N/A | N/A | N/A | |