| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 18.75M | 26.10M | 109.60M | 46.90M | 41.70M | |
| Receivables | | | 2.94M | 8.00M | 10.80M | 2.40M | N/A | |
| Other Current Assets | | | 779.30K | 300.00K | 1.20M | 500.00K | 2.90M | |
| Total Current Assets | | | 22.47M | 34.40M | 121.60M | 49.80M | 44.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 22.96M | 22.10M | 18.80M | 14.90M | 8.80M | |
| Investments And Advances | | | 1.00M | 5.40M | 6.80M | 4.10M | 6.00M | |
| Intangibles | | | 444.10M | N/A | N/A | 230.26M | N/A | |
| Other Non-Current Assets | | | N/A | 365.60M | 303.80M | 230.30M | 177.50M | |
| Total Non-Current Assets | | | 473.41M | 394.80M | 331.00M | 257.00M | 200.10M | |
| |
| TOTAL ASSETS | | | 495.88M | 429.20M | 452.60M | 306.80M | 244.70M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 15.20M | 0.00 | |
| Current Portion Of LT Debt. | | | 47.70K | 400.00K | 300.00K | 300.00K | N/A | |
| Accrued Expenses | | | N/A | 1.20M | 3.20M | 1.20M | 2.80M | |
| Accounts Payable | | | 6.85M | 1.30M | 800.00K | 2.00M | 1.50M | |
| Other Current Liabilities | | | N/A | 4.00M | 3.80M | 2.90M | 2.30M | |
| Total Current Liabilities | | | 6.90M | 6.90M | 8.20M | 21.60M | 6.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 205.06M | 84.40M | 107.20M | 900.00K | 0.00 | |
| Deferred Taxes/Income | | | 1.93M | 4.20M | 0.00 | N/A | N/A | |
| Other Non-Current Liabilities | | | 34.73M | 2.40M | 2.90M | 2.30M | N/A | |
| Total Non-Current Liabilities | | | 241.72M | 89.80M | 109.00M | 2.70M | -400.00K | |
| |
| TOTAL LIABILITIES | | | 248.62M | 96.70M | 117.20M | 24.30M | 6.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -247.59M | -121.70M | -119.50M | -95.00M | -80.30M | |
| Additional Paid In Capital | | | 459.99M | 426.80M | 426.80M | 353.20M | 297.40M | |
| Minority Interest | | | N/A | -1.20M | -1.10M | -500.00K | -400.00K | |
| Common Shares | | | 40.45M | 32.40M | 32.40M | 29.30M | 26.40M | |
| Other Shareholders' Equity | | | -5.59M | -5.00M | -4.30M | -5.00M | -4.90M | |
| Shares Outstanding | | | 3.00B | 2.29B | 2.29B | 2.07B | 1.85B | |
| Tangible Book Value per Share | | | -0.07 | 0.14 | 0.15 | 0.14 | 0.13 | |
| Total Shareholders' Equity | | | 247.26M | 332.40M | 335.30M | 282.50M | 238.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 495.88M | 429.20M | 452.60M | 306.80M | 244.70M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.83 | 0.25 | 0.32 | 0.06 | N/A | |
| Current Ratio | | | 3.26 | 4.99 | 14.83 | 2.31 | 6.86 | |
| Return On Assets (ROA) | | | -6.94% | -0.37% | -5.21% | -4.59% | -13.05% | |
| Return On Equity (ROE) | | | -13.91% | -0.48% | -7.03% | -4.98% | -13.39% | |