ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 25.56M | 20.19M | 33.41M | 80.10M | 104.10M | |
Receivables | | | 1.85M | 1.45M | 1.27M | 900.00K | 1.20M | |
Inventories | | | 11.41M | 16.30M | 24.98M | 54.10M | 132.70M | |
Other Current Assets | | | 18.48M | 40.75M | 59.62M | 51.50M | 61.40M | |
Total Current Assets | | | 57.30M | 78.69M | 119.27M | 186.50M | 299.40M | |
|
Non-Current Assets | |
---|
PPE Net | | | 13.15M | 15.81M | 48.12M | 79.20M | 119.70M | |
Goodwill | | | 65.17M | 65.17M | 85.17M | 125.20M | 125.20M | |
Intangibles | | | 8.45M | 12.18M | 21.36M | 43.10M | 85.70M | |
Other Non-Current Assets | | | 1.84M | 2.71M | 2.92M | 9.50M | 7.60M | |
Total Non-Current Assets | | | 88.60M | 95.87M | 157.57M | 256.90M | 338.20M | |
|
TOTAL ASSETS | | | 145.89M | 174.56M | 276.84M | 443.40M | 637.60M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 0.00 | 9.50M | 8.07M | 1.30M | N/A | |
Accrued Expenses | | | 21.96M | 26.32M | 43.98M | 66.60M | 76.80M | |
Accounts Payable | | | 4.97M | 9.53M | 10.66M | 17.90M | 48.40M | |
Other Current Liabilities | | | 69.20M | 82.28M | 102.49M | 98.90M | 111.00M | |
Total Current Liabilities | | | 96.13M | 127.64M | 165.20M | 184.60M | 236.20M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 23.30M | 9.67M | 21.49M | 39.70M | 0.00 | |
Deferred Taxes/Income | | | 0.00 | 1.00K | 10.00K | 200.00K | 3.20M | |
Other Non-Current Liabilities | | | 6.30M | 9.08M | 7.38M | 7.30M | 12.80M | |
Total Non-Current Liabilities | | | 29.60M | 18.75M | 28.88M | 47.30M | 16.00M | |
|
TOTAL LIABILITIES | | | 125.74M | 146.39M | 194.08M | 231.90M | 252.20M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -655.17M | -643.52M | -571.88M | -419.20M | -225.00M | |
Additional Paid In Capital | | | 675.39M | 671.74M | 654.66M | 630.70M | 610.40M | |
Common Shares | | | 2.00K | 2.00K | 2.00K | 0.00 | 0.00 | |
Other Shareholders' Equity | | | -64.00K | -49.00K | -23.00K | 0.00 | 0.00 | |
Shares Outstanding | | | 7.07M | 6.95M | 6.71M | 312.20M | 309.60M | |
Tangible Book Value per Share | | | -7.57 | -7.08 | -3.54 | 0.14 | 0.56 | |
Total Shareholders' Equity | | | 20.16M | 28.17M | 82.76M | 211.50M | 385.40M | |
|
TOTAL LIABILITIES AND EQUITY | | | 145.89M | 174.56M | 276.84M | 443.40M | 637.60M | |
|
Statistics | |
---|
Debt/Equity | | | 1.16 | 0.34 | 0.26 | 0.19 | N/A | |
Current Ratio | | | 0.60 | 0.62 | 0.72 | 1.01 | 1.27 | |
Return On Assets (ROA) | | | -39.90% | -41.04% | -55.14% | -43.80% | -35.82% | |
Return On Equity (ROE) | | | -288.76% | -254.32% | -184.44% | -91.82% | -59.26% | |
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 | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |