| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 299.60K | 651.00K | 744.30K | 3.18M | 1.49M | |
| Marketable Securities | | | 268.60K | 661.10K | 495.80K | 1.65M | 2.23M | |
| Receivables | | | 5.97M | 6.23M | 2.63M | 3.56M | 0.00 | |
| Inventories | | | 110.80K | 205.50K | 44.60K | 50.00K | 190.00K | |
| Other Current Assets | | | 2.58M | 4.23M | 1.19M | 730.00K | 1.24M | |
| Total Current Assets | | | 9.23M | 11.97M | 5.11M | 9.18M | 5.16M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 62.22M | 104.96M | 25.83M | 24.46M | 25.36M | |
| Investments And Advances | | | 732.80K | 3.61M | 4.00K | 0.00 | N/A | |
| Goodwill | | | 40.57M | 68.89M | 14.98M | 12.68M | N/A | |
| Intangibles | | | 7.73M | 51.37M | 25.09M | 30.02M | 16.03M | |
| Other Non-Current Assets | | | 39.39M | N/A | N/A | N/A | 0.00 | |
| Total Non-Current Assets | | | 150.90M | 229.07M | 66.13M | 67.16M | 42.58M | |
| |
| TOTAL ASSETS | | | 160.13M | 241.04M | 71.24M | 76.34M | 47.74M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 36.59M | 65.34M | 19.07M | 3.78M | 4.93M | |
| Accrued Expenses | | | 8.80M | 10.63M | 4.65M | 4.14M | 860.00K | |
| Accounts Payable | | | 20.46M | 27.71M | 5.23M | 5.02M | 1.45M | |
| Other Current Liabilities | | | 10.70M | 9.82M | 11.04M | 0.00 | 0.00 | |
| Total Current Liabilities | | | 76.55M | 113.50M | 39.98M | 12.94M | 7.24M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 9.19M | 10.07M | 12.73M | 34.88M | 7.36M | |
| Deferred Taxes/Income | | | 154.40K | 154.40K | 88.30K | N/A | 5.16M | |
| Other Non-Current Liabilities | | | 10.20M | 2.19M | 1.19M | 1.46M | 430.00K | |
| Total Non-Current Liabilities | | | 15.42M | 8.30M | 14.06M | 44.55M | 17.96M | |
| |
| TOTAL LIABILITIES | | | 91.97M | 121.80M | 54.04M | 57.49M | 25.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -148.06M | -88.95M | -65.91M | -55.17M | -35.73M | |
| Additional Paid In Capital | | | 216.18M | 208.17M | 83.10M | 74.03M | 58.28M | |
| Minority Interest | | | -4.13M | -4.12M | 41.80K | 8.21M | 5.01M | |
| Common Shares | | | 61.50K | 41.80K | 26.20K | 20.00K | 10.00K | |
| Treasury Stock | | | -20.00K | -20.00K | -20.00K | -20.00K | -20.00K | |
| Shares Outstanding | | | 61.43M | 41.71M | 26.22M | 18.06M | 12.33M | |
| Tangible Book Value per Share | | | 0.32 | -0.02 | -0.87 | -1.32 | 0.53 | |
| Total Shareholders' Equity | | | 68.16M | 119.24M | 17.20M | 18.85M | 22.54M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 160.13M | 241.04M | 71.24M | 76.34M | 47.74M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.13 | 0.08 | 0.74 | 1.85 | 0.33 | |
| Current Ratio | | | 0.12 | 0.11 | 0.13 | 0.71 | 0.71 | |
| Return On Assets (ROA) | | | -47.00% | -9.56% | -15.07% | -25.47% | -11.58% | |
| Return On Equity (ROE) | | | -110.42% | -19.33% | -62.45% | -103.13% | -24.53% | |