| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 32.63M | 30.95M | 20.01M | 23.00M | 19.40M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 33.23M | 31.16M | 23.62M | 28.90M | 21.70M | |
| Inventories | | | 10.10M | 11.43M | 12.63M | 12.00M | 10.80M | |
| Other Current Assets | | | 5.15M | 5.64M | 5.63M | 8.90M | 8.00M | |
| Total Current Assets | | | 81.11M | 79.18M | 61.89M | 72.80M | 59.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.51M | 1.59M | 1.52M | 3.90M | 6.30M | |
| Goodwill | | | N/A | N/A | N/A | N/A | 0.00 | |
| Intangibles | | | 41.43M | 42.20M | 52.45M | 59.00M | 70.60M | |
| Other Non-Current Assets | | | 939.00K | 1.20M | 2.23M | 800.00K | 800.00K | |
| Total Non-Current Assets | | | 43.88M | 45.00M | 56.20M | 63.70M | 77.70M | |
| |
| TOTAL ASSETS | | | 124.99M | 124.18M | 118.09M | 136.50M | 137.60M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 14.87M | 9.06M | 2.40M | 1.60M | 3.80M | |
| Current Portion Of LT Debt. | | | 1.86M | 1.86M | 1.86M | 100.00K | 100.00K | |
| Accrued Expenses | | | 31.99M | 32.62M | 29.32M | 37.00M | 35.90M | |
| Accounts Payable | | | 17.25M | 16.28M | 20.40M | 24.50M | 20.50M | |
| Other Current Liabilities | | | 19.00K | 3.24M | 8.25M | 5.80M | 4.10M | |
| Total Current Liabilities | | | 65.99M | 63.06M | 62.23M | 69.00M | 64.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 10.45M | 10.89M | 10.88M | 14.70M | 14.30M | |
| Other Non-Current Liabilities | | | 25.38M | 31.25M | 17.27M | 13.40M | 12.80M | |
| Total Non-Current Liabilities | | | 35.82M | 42.15M | 28.15M | 28.10M | 27.10M | |
| |
| TOTAL LIABILITIES | | | 101.82M | 105.21M | 90.38M | 97.10M | 91.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -331.57M | -333.54M | -319.97M | -304.10M | -288.50M | |
| Additional Paid In Capital | | | 354.74M | 352.50M | 347.69M | 343.50M | 334.60M | |
| Common Shares | | | 1.00K | 1.00K | 1.00K | 0.00 | 0.00 | |
| Shares Outstanding | | | 9.91M | 8.98M | 5.97M | 5.50M | 1.90M | |
| Tangible Book Value per Share | | | -1.84 | -2.59 | -4.14 | -3.56 | -12.89 | |
| Total Shareholders' Equity | | | 23.17M | 18.97M | 27.72M | 39.40M | 46.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 124.99M | 124.18M | 118.09M | 136.50M | 137.60M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.09 | 1.05 | 0.48 | 0.41 | 0.39 | |
| Current Ratio | | | 1.23 | 1.26 | 0.99 | 1.06 | 0.93 | |
| Return On Assets (ROA) | | | -10.46% | -10.92% | -13.42% | -12.53% | -79.07% | |
| Return On Equity (ROE) | | | -56.41% | -71.51% | -57.17% | -43.40% | -236.01% | |
| Return On Invested Capital (ROIC) | | | 1.26% | 2.86% | 0.77% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.26% | 5.11% | 1.17% | N/A | N/A | |