| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 11.49M | 22.64M | 32.43M | 24.38M | |
| Cash Equivalents | | | N/A | N/A | 0.00 | 2.00M | 4.14M | |
| Marketable Securities | | | N/A | 4.50M | 8.50M | 20.08M | 23.00M | |
| Receivables | | | 45.00M | 40.71M | 23.90M | 20.79M | 12.10M | |
| Inventories | | | 17.00M | 17.07M | 18.71M | 12.71M | 10.77M | |
| Other Current Assets | | | 4.41M | 2.73M | 2.21M | 2.64M | 1.40M | |
| Total Current Assets | | | 110.00M | 76.50M | 75.97M | 90.65M | 75.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 17.00M | 15.87M | 15.32M | 12.10M | 10.05M | |
| Goodwill | | | 4.88M | 4.88M | 4.88M | 0.00 | N/A | |
| Intangibles | | | 1.59M | 1.73M | 2.19M | 2.42M | 800.00K | |
| Total Non-Current Assets | | | 37.00M | 32.62M | 32.08M | 18.65M | 12.81M | |
| |
| TOTAL ASSETS | | | 147.00M | 109.12M | 108.05M | 109.30M | 88.61M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 4.86M | 5.71M | 879.00K | 784.00K | 500.00K | |
| Accrued Expenses | | | 12.00M | 10.90M | 8.30M | 5.93M | 3.86M | |
| Accounts Payable | | | 11.00M | 10.45M | 10.85M | 8.63M | 3.45M | |
| Other Current Liabilities | | | 28.00M | 17.30M | 15.63M | 12.80M | 9.92M | |
| Total Current Liabilities | | | 56.00M | 44.36M | 35.66M | 28.15M | 17.73M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 16.00M | 15.59M | 10.37M | 1.59M | 1.06M | |
| Other Non-Current Liabilities | | | 17.00M | 15.97M | 9.66M | 6.23M | 3.49M | |
| Total Non-Current Liabilities | | | 33.00M | 31.56M | 20.02M | 7.82M | 4.55M | |
| |
| TOTAL LIABILITIES | | | 89.00M | 75.92M | 55.69M | 35.97M | 22.28M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -195.00M | -182.71M | -157.16M | -103.51M | -70.21M | |
| Additional Paid In Capital | | | 12.00M | 11.54M | 11.22M | 10.75M | 9.27M | |
| Common Shares | | | 231.00M | 195.65M | 194.43M | 168.14M | 128.16M | |
| Other Shareholders' Equity | | | 9.86M | 8.71M | 3.87M | -2.04M | -900.00K | |
| Shares Outstanding | | | 82.00M | 72.55M | 72.06M | 60.22M | 54.30M | |
| Tangible Book Value per Share | | | 0.63 | 0.37 | 0.63 | 1.18 | 1.21 | |
| Total Shareholders' Equity | | | 58.00M | 33.20M | 52.36M | 73.34M | 66.33M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 147.00M | 109.12M | 108.05M | 109.30M | 88.61M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.28 | 0.47 | 0.20 | 0.02 | 0.02 | |
| Current Ratio | | | 1.96 | 1.72 | 2.13 | 3.22 | 4.28 | |
| Return On Assets (ROA) | | | -8.57% | -23.41% | -49.65% | -30.47% | -9.05% | |
| Return On Equity (ROE) | | | -21.72% | -76.95% | -102.45% | -45.41% | -12.09% | |