ASSETS | |
---|
Current Assets | |
---|
Cash | | | 24.55M | 3.57M | 41.76M | 89.44M | 6.38M | |
Cash Equivalents | | | N/A | 26.20M | 20.00M | N/A | N/A | |
Marketable Securities | | | 7.50M | N/A | 20.00M | N/A | N/A | |
Receivables | | | 135.00K | 414.00K | 1.23M | 399.00K | 150.00K | |
Other Current Assets | | | 2.59M | 1.24M | 1.19M | 2.54M | 436.00K | |
Total Current Assets | | | 34.78M | 31.42M | 64.18M | 92.39M | 6.97M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.63M | 2.09M | 2.10M | 2.38M | 397.00K | |
Goodwill | | | 1.91M | 1.84M | 1.90M | 1.70M | 1.61M | |
Intangibles | | | 8.22M | 7.96M | 8.26M | 8.33M | 5.22M | |
Other Non-Current Assets | | | 310.00K | 310.00K | 163.00K | N/A | N/A | |
Total Non-Current Assets | | | 12.07M | 12.21M | 12.42M | 12.41M | 7.22M | |
|
TOTAL ASSETS | | | 46.85M | 43.63M | 76.59M | 104.80M | 14.19M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 549.00K | 568.00K | 427.00K | 473.00K | 137.00K | |
Accrued Expenses | | | N/A | 485.00K | 466.00K | 126.00K | 367.00K | |
Accounts Payable | | | 3.31M | 1.37M | 1.91M | 952.00K | 911.00K | |
Other Current Liabilities | | | 5.68M | 4.26M | 5.42M | 3.99M | 1.25M | |
Total Current Liabilities | | | 9.54M | 6.68M | 8.22M | 5.54M | 2.67M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 16.77M | 16.31M | 13.95M | 13.19M | 41.88M | |
Deferred Taxes/Income | | | 195.00K | 631.00K | 670.00K | 1.99M | 1.34M | |
Other Non-Current Liabilities | | | 2.01M | 2.08M | 1.12M | 1.39M | 399.00K | |
Total Non-Current Liabilities | | | 18.97M | 19.02M | 15.74M | 16.57M | 43.62M | |
|
TOTAL LIABILITIES | | | 28.51M | 25.70M | 23.96M | 22.11M | 46.28M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -158.03M | -141.10M | -106.56M | -76.19M | -34.47M | |
Additional Paid In Capital | | | 172.66M | 155.25M | 155.25M | 155.25M | 3.08M | |
Common Shares | | | 4.16M | 3.62M | 3.62M | 3.62M | 0.00 | |
Other Shareholders' Equity | | | -442.00K | 164.00K | 319.00K | 1.00K | -710.00K | |
Shares Outstanding | | | 30.18M | 30.18M | 30.18M | 30.18M | 29.80M | |
Tangible Book Value per Share | | | 0.27 | 0.27 | 1.41 | 2.41 | -1.31 | |
Total Shareholders' Equity | | | 18.35M | 17.93M | 52.63M | 82.68M | -32.09M | |
|
TOTAL LIABILITIES AND EQUITY | | | 46.85M | 43.63M | 76.59M | 104.80M | 14.19M | |
|
Statistics | |
---|
Debt/Equity | | | 0.91 | 0.91 | 0.27 | 0.16 | -1.30 | |
Current Ratio | | | 3.65 | 4.70 | 7.81 | 16.67 | 2.61 | |
Return On Assets (ROA) | | | -75.02% | -82.93% | -42.79% | -32.74% | -141.04% | |
Return On Equity (ROE) | | | -191.58% | -201.78% | -62.27% | -41.50% | N/A | |