| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 5.86M | 3.04M | 19.28M | 55.43M | 39.95M | |
| Cash Equivalents | | | 65.82M | 86.72M | 172.54M | 45.12M | 65.01M | |
| Marketable Securities | | | 20.00K | 3.35M | N/A | N/A | N/A | |
| Receivables | | | 14.79M | 7.92M | 10.28M | 6.81M | 5.41M | |
| Inventories | | | 1.20M | 1.54M | 511.00K | N/A | N/A | |
| Other Current Assets | | | 1.11M | 1.00M | 346.00K | 921.00K | 757.00K | |
| Total Current Assets | | | 88.79M | 103.57M | 202.96M | 108.28M | 111.12M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 104.91M | 112.78M | 55.37M | 31.73M | 23.45M | |
| Investments And Advances | | | 5.39M | 21.69M | 1.22M | 906.00K | 388.00K | |
| Goodwill | | | 20.58M | 20.58M | 20.58M | 20.58M | 20.58M | |
| Intangibles | | | 21.27M | 21.35M | 21.87M | 22.46M | 23.19M | |
| Other Non-Current Assets | | | 1.00K | -2.00K | -1.00K | -1.00K | N/A | |
| Total Non-Current Assets | | | 152.15M | 176.41M | 99.05M | 75.67M | 67.61M | |
| |
| TOTAL ASSETS | | | 240.94M | 279.98M | 302.01M | 183.96M | 178.73M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.87M | 3.79M | 3.60M | 3.29M | 2.30M | |
| Accrued Expenses | | | 4.42M | 3.38M | 3.04M | 2.27M | 1.78M | |
| Accounts Payable | | | 13.50M | 28.33M | 12.22M | 7.69M | 5.83M | |
| Other Current Liabilities | | | 1.33M | 1.57M | 2.62M | 2.30M | 2.89M | |
| Total Current Liabilities | | | 23.12M | 37.06M | 21.47M | 15.56M | 12.80M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 33.50M | 35.08M | 38.30M | 34.98M | 11.23M | |
| Deferred Taxes/Income | | | 1.69M | 1.69M | 1.69M | 1.69M | 1.69M | |
| Other Non-Current Liabilities | | | 7.21M | 6.47M | 6.23M | 6.28M | 6.27M | |
| Total Non-Current Liabilities | | | 42.41M | 43.24M | 46.22M | 42.96M | 19.19M | |
| |
| TOTAL LIABILITIES | | | 65.53M | 80.31M | 67.69M | 58.52M | 32.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -113.09M | -88.82M | -54.04M | -29.40M | -7.42M | |
| Additional Paid In Capital | | | 276.70M | 276.70M | 276.57M | 146.97M | 146.34M | |
| Common Shares | | | 11.79M | 11.79M | 11.79M | 7.87M | 7.83M | |
| Other Shareholders' Equity | | | N/A | -1.00K | N/A | N/A | N/A | |
| Shares Outstanding | | | 16.83M | 16.82M | 16.83M | 12.32M | 12.25M | |
| Tangible Book Value per Share | | | 7.94 | 9.38 | 11.40 | 6.69 | 8.40 | |
| Total Shareholders' Equity | | | 175.41M | 199.68M | 234.31M | 125.44M | 146.74M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 240.94M | 279.98M | 302.01M | 183.96M | 178.73M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.19 | 0.18 | 0.16 | 0.28 | 0.08 | |
| Current Ratio | | | 3.84 | 2.79 | 9.45 | 6.96 | 8.68 | |
| Return On Assets (ROA) | | | -16.01% | -11.83% | -9.01% | -15.08% | 2.11% | |
| Return On Equity (ROE) | | | -21.99% | -16.58% | -11.62% | -22.11% | 2.58% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 2.48% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 4.08% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 7.20% | |