ASSETS | |
---|
Current Assets | |
---|
Cash | | | 3.04M | 19.28M | 55.43M | 39.95M | 19.06M | |
Cash Equivalents | | | 86.72M | 172.54M | 45.12M | 65.01M | 29.08M | |
Marketable Securities | | | 3.35M | N/A | N/A | N/A | N/A | |
Receivables | | | 7.92M | 10.28M | 6.81M | 5.41M | 155.00K | |
Inventories | | | 1.54M | 511.00K | N/A | N/A | 40.00K | |
Other Current Assets | | | 1.00M | 346.00K | 921.00K | 757.00K | 2.20M | |
Total Current Assets | | | 103.57M | 202.96M | 108.28M | 111.12M | 31.43M | |
|
Non-Current Assets | |
---|
PPE Net | | | 112.78M | 55.37M | 31.73M | 23.45M | 6.20M | |
Investments And Advances | | | 21.69M | 1.22M | 906.00K | 388.00K | 8.64M | |
Goodwill | | | 20.58M | 20.58M | 20.58M | 20.58M | N/A | |
Intangibles | | | 21.35M | 21.87M | 22.46M | 23.19M | 1.09M | |
Other Non-Current Assets | | | -2.00K | -1.00K | -1.00K | N/A | -1.00K | |
Total Non-Current Assets | | | 176.41M | 99.05M | 75.67M | 67.61M | 15.92M | |
|
TOTAL ASSETS | | | 279.98M | 302.01M | 183.96M | 178.73M | 47.36M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 3.79M | 3.60M | 3.29M | 2.30M | 1.33M | |
Accrued Expenses | | | 3.38M | 3.04M | 2.27M | 1.78M | 1.15M | |
Accounts Payable | | | 28.33M | 12.22M | 7.69M | 5.83M | 1.68M | |
Other Current Liabilities | | | 1.57M | 2.62M | 2.30M | 2.89M | 2.57M | |
Total Current Liabilities | | | 37.06M | 21.47M | 15.56M | 12.80M | 5.58M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 35.08M | 38.30M | 34.98M | 11.23M | 4.10M | |
Deferred Taxes/Income | | | 1.69M | 1.69M | 1.69M | 1.69M | N/A | |
Other Non-Current Liabilities | | | 6.47M | 6.23M | 6.28M | 6.27M | 5.38M | |
Total Non-Current Liabilities | | | 43.24M | 46.22M | 42.96M | 19.19M | 9.48M | |
|
TOTAL LIABILITIES | | | 80.31M | 67.69M | 58.52M | 32.00M | 15.06M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -88.82M | -54.04M | -29.40M | -7.42M | -33.09M | |
Additional Paid In Capital | | | 276.70M | 276.57M | 146.97M | 146.34M | 59.71M | |
Common Shares | | | 11.79M | 11.79M | 7.87M | 7.83M | 5.67M | |
Other Shareholders' Equity | | | -1.00K | N/A | N/A | N/A | 4.18M | |
Shares Outstanding | | | 16.82M | 16.83M | 12.32M | 12.25M | 8.10M | |
Tangible Book Value per Share | | | 9.38 | 11.40 | 6.69 | 8.40 | 3.85 | |
Total Shareholders' Equity | | | 199.68M | 234.31M | 125.44M | 146.74M | 32.30M | |
|
TOTAL LIABILITIES AND EQUITY | | | 279.98M | 302.01M | 183.96M | 178.73M | 47.36M | |
|
Statistics | |
---|
Debt/Equity | | | 0.18 | 0.16 | 0.28 | 0.08 | 0.13 | |
Current Ratio | | | 2.79 | 9.45 | 6.96 | 8.68 | 5.63 | |
Return On Assets (ROA) | | | -11.83% | -9.01% | -15.08% | 2.11% | -17.47% | |
Return On Equity (ROE) | | | -16.58% | -11.62% | -22.11% | 2.58% | -25.62% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 2.48% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 4.08% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 7.20% | N/A | |