ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 242.00K | 3.00M | 4.60M | 4.50M | 5.00M | |
Receivables | | | 2.91M | 3.45M | 5.10M | 7.60M | 8.90M | |
Inventories | | | 0.00 | 453.00K | 2.80M | 3.40M | 1.20M | |
Other Current Assets | | | 375.00K | 398.00K | 1.50M | 1.70M | 1.10M | |
Total Current Assets | | | 3.52M | 7.30M | 14.00M | 17.20M | 16.10M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.13M | 5.09M | 6.80M | 8.90M | 12.00M | |
Investments And Advances | | | 9.80M | 17.59M | 19.20M | N/A | N/A | |
Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
Intangibles | | | 35.64M | 41.52M | 47.70M | 98.30M | 93.50M | |
Other Non-Current Assets | | | 911.00K | 165.00K | 1.20M | 1.40M | 1.30M | |
Total Non-Current Assets | | | 50.47M | 64.36M | 74.90M | 108.60M | 107.00M | |
|
TOTAL ASSETS | | | 54.00M | 71.66M | 88.90M | 125.80M | 123.10M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.00M | 750.00K | 0.00 | 2.50M | 2.80M | |
Accrued Expenses | | | 1.43M | 1.37M | 1.80M | 1.80M | 3.10M | |
Accounts Payable | | | 2.60M | 2.13M | 4.00M | 6.20M | 4.40M | |
Other Current Liabilities | | | 1.75M | 2.23M | 800.00K | N/A | N/A | |
Total Current Liabilities | | | 6.78M | 6.47M | 6.60M | 10.50M | 10.30M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 3.30M | 3.97M | 0.00 | 25.50M | 13.80M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 3.10M | |
Other Non-Current Liabilities | | | 8.95M | 13.05M | 12.20M | 14.80M | 9.60M | |
Total Non-Current Liabilities | | | 10.30M | 15.16M | 11.50M | 41.00M | 27.00M | |
|
TOTAL LIABILITIES | | | 17.08M | 21.63M | 18.10M | 51.50M | 37.30M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -69.16M | -53.85M | -32.80M | -28.80M | -16.60M | |
Additional Paid In Capital | | | 106.06M | 103.86M | 103.60M | 103.00M | 102.30M | |
Minority Interest | | | -1.95M | -1.86M | -700.00K | 700.00K | 500.00K | |
Common Shares | | | 24.00K | 20.00K | 0.00 | 0.00 | 0.00 | |
Shares Outstanding | | | 23.58M | 19.80M | 19.62M | 19.57M | 19.26M | |
Tangible Book Value per Share | | | 0.05 | 0.43 | 1.18 | -1.23 | -0.41 | |
Total Shareholders' Equity | | | 36.92M | 50.03M | 70.80M | 74.30M | 85.70M | |
|
TOTAL LIABILITIES AND EQUITY | | | 54.00M | 71.66M | 88.90M | 125.80M | 123.10M | |
|
Statistics | |
---|
Debt/Equity | | | 0.09 | 0.08 | N/A | 0.34 | 0.16 | |
Current Ratio | | | 0.52 | 1.13 | 2.12 | 1.64 | 1.56 | |
Return On Assets (ROA) | | | -40.94% | -29.38% | -4.52% | -9.68% | -10.51% | |
Return On Equity (ROE) | | | -59.89% | -42.08% | -5.68% | -16.39% | -15.10% | |
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 (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |