| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 164.62M | 178.43M | 96.97M | 21.76M | |
| Receivables | | | 34.06M | 47.97M | 24.27M | 19.11M | |
| Other Current Assets | | | 17.13M | 14.16M | 8.30M | 4.64M | |
| Total Current Assets | | | 215.81M | 240.56M | 129.54M | 45.51M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 15.77M | 19.66M | 1.29M | 521.00K | |
| Goodwill | | | 8.79M | 8.79M | 8.79M | 0.00 | |
| Intangibles | | | 449.00K | 640.00K | 2.19M | 803.00K | |
| Other Non-Current Assets | | | 13.06M | 13.48M | 9.95M | 6.54M | |
| Total Non-Current Assets | | | 38.07M | 42.56M | 22.22M | 7.87M | |
| |
| TOTAL ASSETS | | | 253.88M | 283.13M | 151.75M | 53.37M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 2.50M | |
| Accrued Expenses | | | 17.75M | 21.29M | 19.00M | 11.27M | |
| Accounts Payable | | | 1.52M | 1.54M | 1.21M | 1.19M | |
| Other Current Liabilities | | | 96.83M | 96.73M | 67.85M | 47.43M | |
| Total Current Liabilities | | | 116.11M | 119.57M | 88.06M | 62.38M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | 561.00K | N/A | N/A | |
| Other Non-Current Liabilities | | | 10.23M | 13.32M | 2.53M | 176.00K | |
| Total Non-Current Liabilities | | | 10.23M | 13.88M | 2.53M | 176.00K | |
| |
| TOTAL LIABILITIES | | | 126.34M | 133.45M | 90.58M | 62.56M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -252.32M | -203.20M | -152.48M | -118.50M | |
| Common Shares | | | 379.85M | 352.88M | 213.65M | 109.31M | |
| Shares Outstanding | | | 143.98M | 142.24M | 140.85M | 140.85M | |
| Tangible Book Value per Share | | | 0.82 | 0.99 | -1.07 | -0.79 | |
| Total Shareholders' Equity | | | 127.53M | 149.68M | 61.17M | -9.19M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 253.88M | 283.13M | 151.75M | 53.37M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 1.86 | 2.01 | 1.47 | 0.73 | |
| Return On Assets (ROA) | | | -26.01% | -17.91% | -22.39% | -36.66% | |
| Return On Equity (ROE) | | | -51.78% | -33.89% | -55.56% | N/A | |