| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 17.06M | N/A | 26.32M | 40.03M | 16.97M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 14.73M | 24.56M | 26.09M | 34.88M | 31.67M | |
| Inventories | | | 379.00K | 544.00K | 612.00K | 822.00K | 560.00K | |
| Other Current Assets | | | 91.48M | 109.69M | 7.05M | 2.27M | 2.35M | |
| Total Current Assets | | | 123.65M | 148.16M | 60.07M | 78.01M | 51.55M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 8.81M | 10.88M | 17.15M | 18.45M | 19.72M | |
| Investments And Advances | | | 2.36M | 2.40M | 1.49M | 1.88M | 0.00 | |
| Goodwill | | | 86.23M | 92.05M | 113.07M | 153.43M | 154.96M | |
| Intangibles | | | 63.77M | 66.72M | 82.86M | 85.52M | 83.50M | |
| Other Non-Current Assets | | | 3.28M | 3.06M | 2.86M | 2.19M | 1.30M | |
| Total Non-Current Assets | | | 164.45M | 175.13M | 217.91M | 262.33M | 260.43M | |
| |
| TOTAL ASSETS | | | 288.10M | 323.28M | 277.98M | 340.34M | 311.98M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 7.63M | 8.83M | 8.51M | 10.69M | 26.99M | |
| Accrued Expenses | | | N/A | 8.69M | 11.76M | 9.92M | 12.24M | |
| Accounts Payable | | | 25.29M | 17.42M | 27.31M | 22.12M | 22.91M | |
| Other Current Liabilities | | | 94.20M | 102.86M | 28.51M | 24.79M | 22.98M | |
| Total Current Liabilities | | | 127.12M | 137.79M | 76.09M | 67.52M | 85.12M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 34.53M | 35.18M | 116.48M | 103.59M | 16.44M | |
| Deferred Taxes/Income | | | 304.00K | 1.46M | 4.64M | 5.72M | 8.70M | |
| Other Non-Current Liabilities | | | 564.00K | 590.00K | 4.66M | 4.38M | 4.08M | |
| Total Non-Current Liabilities | | | 35.65M | 37.99M | 126.47M | 114.81M | 30.70M | |
| |
| TOTAL LIABILITIES | | | 162.76M | 175.78M | 202.57M | 182.33M | 115.82M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -187.85M | -161.73M | -232.01M | -149.55M | -97.26M | |
| Additional Paid In Capital | | | 492.00K | 492.00K | 492.00K | 492.00K | 492.00K | |
| Minority Interest | | | 250.00K | 758.00K | 699.00K | 1.12M | 1.48M | |
| Common Shares | | | 329.24M | 329.24M | 326.81M | 326.81M | 309.22M | |
| Other Shareholders' Equity | | | -16.54M | -20.50M | -19.88M | -19.74M | -16.30M | |
| Shares Outstanding | | | 37.13M | 37.13M | 35.82M | 35.82M | 33.46M | |
| Tangible Book Value per Share | | | -0.66 | -0.30 | -3.36 | -2.26 | -1.26 | |
| Total Shareholders' Equity | | | 125.34M | 147.50M | 75.41M | 158.01M | 196.15M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 288.10M | 323.28M | 277.98M | 340.34M | 311.98M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.28 | 0.24 | 1.54 | 0.66 | 0.08 | |
| Current Ratio | | | 0.97 | 1.08 | 0.79 | 1.16 | 0.61 | |
| Return On Assets (ROA) | | | 24.26% | 21.97% | -30.18% | -12.80% | -8.38% | |
| Return On Equity (ROE) | | | 55.77% | 48.16% | -111.26% | -27.56% | -13.32% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |