| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.49M | 1.25M | 3.00M | 4.60M | 4.50M | |
| Receivables | | | 1.40M | 2.27M | 3.45M | 5.10M | 7.60M | |
| Inventories | | | N/A | 0.00 | 453.00K | 2.80M | 3.40M | |
| Other Current Assets | | | 1.20M | 520.00K | 398.00K | 1.50M | 1.70M | |
| Total Current Assets | | | 4.10M | 4.04M | 7.30M | 14.00M | 17.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.34M | 3.93M | 5.09M | 6.80M | 8.90M | |
| Investments And Advances | | | 0.00 | 10.11M | 17.59M | 19.20M | N/A | |
| Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
| Intangibles | | | 32.11M | 34.76M | 41.52M | 47.70M | 98.30M | |
| Other Non-Current Assets | | | 912.00K | 911.00K | 165.00K | 1.20M | 1.40M | |
| Total Non-Current Assets | | | 36.36M | 49.71M | 64.36M | 74.90M | 108.60M | |
| |
| TOTAL ASSETS | | | 40.46M | 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. | | | 3.50M | 0.00 | 750.00K | 0.00 | 2.50M | |
| Accrued Expenses | | | 1.66M | 1.51M | 1.37M | 1.80M | 1.80M | |
| Accounts Payable | | | 1.37M | 2.73M | 2.13M | 4.00M | 6.20M | |
| Other Current Liabilities | | | 1.48M | 6.15M | 2.23M | 800.00K | N/A | |
| Total Current Liabilities | | | 8.00M | 10.39M | 6.47M | 6.60M | 10.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 9.04M | 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 | | | 6.84M | 8.39M | 13.05M | 12.20M | 14.80M | |
| Total Non-Current Liabilities | | | 13.76M | 12.94M | 15.16M | 11.50M | 41.00M | |
| |
| TOTAL LIABILITIES | | | 21.76M | 23.33M | 21.63M | 18.10M | 51.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -90.93M | -76.24M | -53.85M | -32.80M | -28.80M | |
| Additional Paid In Capital | | | 109.62M | 106.67M | 103.86M | 103.60M | 103.00M | |
| Minority Interest | | | -2.12M | -2.03M | -1.86M | -700.00K | 700.00K | |
| Common Shares | | | 5.00K | 2.00K | 20.00K | 0.00 | 0.00 | |
| Shares Outstanding | | | 4.81M | 2.37M | 19.80M | 19.62M | 19.57M | |
| Tangible Book Value per Share | | | -2.79 | -1.83 | 0.43 | 1.18 | -1.23 | |
| Total Shareholders' Equity | | | 18.70M | 30.42M | 50.03M | 70.80M | 74.30M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 40.46M | 53.76M | 71.66M | 88.90M | 125.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.48 | 0.22 | 0.08 | N/A | 0.34 | |
| Current Ratio | | | 0.51 | 0.39 | 1.13 | 2.12 | 1.64 | |
| Return On Assets (ROA) | | | -53.80% | -41.66% | -29.38% | -4.52% | -9.68% | |
| Return On Equity (ROE) | | | -116.41% | -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 (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |