ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 298.00K | 1.25M | 3.00M | 4.60M | 4.50M | |
Receivables | | | 2.10M | 2.27M | 3.45M | 5.10M | 7.60M | |
Inventories | | | N/A | 0.00 | 453.00K | 2.80M | 3.40M | |
Other Current Assets | | | 508.00K | 520.00K | 398.00K | 1.50M | 1.70M | |
Total Current Assets | | | 2.91M | 4.04M | 7.30M | 14.00M | 17.20M | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.75M | 3.93M | 5.09M | 6.80M | 8.90M | |
Investments And Advances | | | 9.53M | 10.11M | 17.59M | 19.20M | N/A | |
Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
Intangibles | | | 33.88M | 34.76M | 41.52M | 47.70M | 98.30M | |
Other Non-Current Assets | | | 2.41M | 911.00K | 165.00K | 1.20M | 1.40M | |
Total Non-Current Assets | | | 49.58M | 49.71M | 64.36M | 74.90M | 108.60M | |
|
TOTAL ASSETS | | | 52.49M | 53.76M | 71.66M | 88.90M | 125.80M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 250.00K | 0.00 | 750.00K | 0.00 | 2.50M | |
Accrued Expenses | | | 1.59M | 1.51M | 1.37M | 1.80M | 1.80M | |
Accounts Payable | | | 2.71M | 2.73M | 2.13M | 4.00M | 6.20M | |
Other Current Liabilities | | | 5.92M | 6.15M | 2.23M | 800.00K | N/A | |
Total Current Liabilities | | | 10.47M | 10.39M | 6.47M | 6.60M | 10.50M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.47M | 6.57M | 3.97M | 0.00 | 25.50M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
Other Non-Current Liabilities | | | 7.83M | 8.39M | 13.05M | 12.20M | 14.80M | |
Total Non-Current Liabilities | | | 14.28M | 12.94M | 15.16M | 11.50M | 41.00M | |
|
TOTAL LIABILITIES | | | 24.75M | 23.33M | 21.63M | 18.10M | 51.50M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -79.04M | -76.24M | -53.85M | -32.80M | -28.80M | |
Additional Paid In Capital | | | 106.78M | 106.67M | 103.86M | 103.60M | 103.00M | |
Minority Interest | | | -2.03M | -2.03M | -1.86M | -700.00K | 700.00K | |
Common Shares | | | 2.00K | 2.00K | 20.00K | 0.00 | 0.00 | |
Shares Outstanding | | | 2.39M | 2.37M | 19.80M | 19.62M | 19.57M | |
Tangible Book Value per Share | | | -2.57 | -1.83 | 0.43 | 1.18 | -1.23 | |
Total Shareholders' Equity | | | 27.74M | 30.42M | 50.03M | 70.80M | 74.30M | |
|
TOTAL LIABILITIES AND EQUITY | | | 52.49M | 53.76M | 71.66M | 88.90M | 125.80M | |
|
Statistics | |
---|
Debt/Equity | | | 0.31 | 0.22 | 0.08 | N/A | 0.34 | |
Current Ratio | | | 0.28 | 0.39 | 1.13 | 2.12 | 1.64 | |
Return On Assets (ROA) | | | -36.01% | -41.66% | -29.38% | -4.52% | -9.68% | |
Return On Equity (ROE) | | | -68.14% | -73.61% | -42.08% | -5.68% | -16.39% | |
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 | |