ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 4.00M | 6.82M | 14.60M | 17.90M | 14.50M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 4.37M | 5.01M | 5.70M | 10.80M | 8.30M | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Assets | | | 358.00K | 1.17M | 300.00K | 1.50M | 400.00K | |
Total Current Assets | | | 8.73M | 12.99M | 20.60M | 30.10M | 23.20M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.30M | 1.53M | 1.90M | 2.20M | 2.60M | |
Investments And Advances | | | 220.00K | 220.00K | 100.00K | 200.00K | 200.00K | |
Goodwill | | | 18.06M | 18.26M | 18.10M | 18.10M | 18.10M | |
Intangibles | | | 1.03M | 2.27M | 2.50M | 2.50M | 2.50M | |
Other Non-Current Assets | | | 1.00K | -1.00K | 0.00 | N/A | N/A | |
Total Non-Current Assets | | | 20.61M | 22.28M | 22.50M | 23.00M | 23.30M | |
|
TOTAL ASSETS | | | 29.34M | 35.27M | 43.10M | 53.10M | 46.50M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.59M | 1.76M | 1.30M | 3.10M | 1.70M | |
Accrued Expenses | | | 2.08M | 2.63M | 1.80M | 900.00K | 1.00M | |
Accounts Payable | | | 3.62M | 2.46M | 3.40M | 2.80M | 2.80M | |
Other Current Liabilities | | | 2.41M | 4.28M | 600.00K | 200.00K | 500.00K | |
Total Current Liabilities | | | 9.70M | 11.13M | 7.10M | 7.10M | 6.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 11.59M | 7.22M | 8.80M | 6.50M | 4.30M | |
Deferred Taxes/Income | | | N/A | 0.00 | 0.00 | 200.00K | 400.00K | |
Other Non-Current Liabilities | | | 4.03M | 2.12M | 4.90M | 6.30M | 6.70M | |
Total Non-Current Liabilities | | | 15.62M | 9.34M | 13.70M | 13.00M | 11.50M | |
|
TOTAL LIABILITIES | | | 25.32M | 20.47M | 20.80M | 20.10M | 17.50M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -46.52M | -52.72M | -33.20M | -14.50M | -8.90M | |
Additional Paid In Capital | | | 28.99M | 28.99M | 27.70M | 24.60M | 18.60M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 21.61M | 38.59M | 27.90M | 23.00M | 19.60M | |
Treasury Stock | | | -61.00K | -61.00K | -100.00K | -200.00K | -200.00K | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 153.97M | 154.00M | 110.90M | 91.60M | 78.60M | |
Tangible Book Value per Share | | | -0.10 | -0.04 | 0.02 | 0.13 | 0.11 | |
Total Shareholders' Equity | | | 4.02M | 14.80M | 22.30M | 32.90M | 29.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 29.34M | 35.27M | 43.10M | 53.10M | 46.50M | |
|
Statistics | |
---|
Debt/Equity | | | 2.88 | 0.49 | 0.39 | 0.20 | 0.15 | |
Current Ratio | | | 0.90 | 1.17 | 2.90 | 4.24 | 3.87 | |
Return On Assets (ROA) | | | -67.00% | -57.67% | -45.38% | -11.19% | 2.34% | |
Return On Equity (ROE) | | | -488.76% | -137.41% | -87.71% | -18.05% | 3.76% | |