| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.24M | 2.98M | 661.40K | 4.49M | 7.15M | |
| Marketable Securities | | | 212.83M | 49.91M | N/A | N/A | N/A | |
| Receivables | | | 2.76M | 2.39M | 4.82M | 8.15M | 940.00K | |
| Inventories | | | 1.04M | 1.15M | 1.43M | 11.56M | 4.73M | |
| Other Current Assets | | | 1.48M | 345.00K | 4.51M | 1.25M | 4.24M | |
| Total Current Assets | | | 220.34M | 56.78M | 11.42M | 25.46M | 17.06M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.50M | 3.79M | 4.78M | 7.94M | 8.18M | |
| Investments And Advances | | | 188.74M | 56.08M | N/A | N/A | N/A | |
| Goodwill | | | 848.90K | 848.90K | 848.90K | 10.25M | 4.64M | |
| Intangibles | | | 143.90K | 163.10K | 239.90K | 13.57M | 8.76M | |
| Other Non-Current Assets | | | 6.15M | 6.14M | 6.23M | 6.64M | 9.85M | |
| Total Non-Current Assets | | | 199.39M | 67.03M | 12.09M | 38.39M | 31.43M | |
| |
| TOTAL ASSETS | | | 419.73M | 123.81M | 23.51M | 63.85M | 48.49M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 50.00M | 20.00M | 0.00 | 880.00K | 0.00 | |
| Current Portion Of LT Debt. | | | 5.94M | 5.94M | 8.08M | 9.64M | 5.42M | |
| Accrued Expenses | | | 6.19M | 5.31M | 3.34M | 4.32M | 1.41M | |
| Accounts Payable | | | 2.18M | 1.04M | 481.70K | 3.97M | 1.57M | |
| Other Current Liabilities | | | 312.00K | 273.80K | 748.40K | 790.00K | 1.72M | |
| Total Current Liabilities | | | 64.63M | 32.56M | 12.66M | 19.61M | 10.13M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 143.16M | 0.00 | 2.61M | 16.25M | 8.88M | |
| Other Non-Current Liabilities | | | 1.15M | 1.15M | 1.73M | 160.00K | 700.00K | |
| Total Non-Current Liabilities | | | 144.31M | 1.15M | 4.34M | 15.90M | 9.63M | |
| |
| TOTAL LIABILITIES | | | 208.94M | 33.71M | 17.00M | 35.51M | 19.76M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 6.20M | -60.54M | -46.86M | -23.20M | -6.27M | |
| Additional Paid In Capital | | | 204.59M | 150.64M | 53.37M | 51.52M | 34.99M | |
| Minority Interest | | | N/A | N/A | N/A | -510.00K | 50.00K | |
| Common Shares | | | 600.00 | 400.00 | 1.10K | 20.00K | 20.00K | |
| Shares Outstanding | | | 58.89M | 38.27M | 1.01M | 20.22M | 16.71M | |
| Tangible Book Value per Share | | | 3.56 | 2.33 | 5.37 | 0.22 | 0.92 | |
| Total Shareholders' Equity | | | 210.79M | 90.10M | 6.52M | 28.34M | 28.73M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 419.73M | 123.81M | 23.51M | 63.85M | 48.49M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.92 | N/A | 0.40 | 0.60 | 0.31 | |
| Current Ratio | | | 3.41 | 1.74 | 0.90 | 1.30 | 1.68 | |
| Return On Assets (ROA) | | | 13.03% | -11.05% | -100.63% | -26.52% | -4.33% | |
| Return On Equity (ROE) | | | 25.94% | -15.19% | -363.09% | -59.74% | -7.31% | |
| 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 | |