| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 38.20M | 80.10M | 104.10M | 56.80M | 41.60M | |
| Receivables | | | 1.50M | 900.00K | 1.20M | 900.00K | 1.50M | |
| Inventories | | | 31.70M | 54.10M | 132.70M | 65.40M | 39.70M | |
| Other Current Assets | | | 59.30M | 51.50M | 61.40M | 46.10M | 44.90M | |
| Total Current Assets | | | 130.70M | 186.50M | 299.40M | 169.10M | 127.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 53.90M | 79.20M | 119.70M | 113.40M | 122.30M | |
| Goodwill | | | 125.20M | 125.20M | 125.20M | 19.00M | 7.70M | |
| Intangibles | | | 31.00M | 43.10M | 85.70M | 40.60M | 16.60M | |
| Other Non-Current Assets | | | 6.60M | 9.50M | 7.60M | 14.20M | 16.90M | |
| Total Non-Current Assets | | | 216.60M | 256.90M | 338.20M | 187.20M | 163.40M | |
| |
| TOTAL ASSETS | | | 347.30M | 443.40M | 637.60M | 356.30M | 291.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.30M | 1.30M | N/A | 10.37M | 11.36M | |
| Accrued Expenses | | | 48.30M | 66.60M | 76.80M | 90.30M | 68.60M | |
| Accounts Payable | | | 16.10M | 17.90M | 48.40M | 29.00M | 16.50M | |
| Other Current Liabilities | | | 107.10M | 98.90M | 111.00M | 100.60M | 76.50M | |
| Total Current Liabilities | | | 172.80M | 184.60M | 236.20M | 219.90M | 161.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 27.70M | 39.70M | 0.00 | 31.30M | 0.00 | |
| Deferred Taxes/Income | | | 100.00K | 200.00K | 3.20M | 3.70M | 0.00 | |
| Other Non-Current Liabilities | | | 5.70M | 7.30M | 12.80M | 2.10M | 42.00M | |
| Total Non-Current Liabilities | | | 33.50M | 47.30M | 16.00M | 37.10M | 42.00M | |
| |
| TOTAL LIABILITIES | | | 206.30M | 231.90M | 252.20M | 257.00M | 203.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -506.80M | -419.20M | -225.00M | 3.30M | 24.80M | |
| Additional Paid In Capital | | | 648.10M | 630.70M | 610.40M | N/A | N/A | |
| Common Shares | | | 0.00 | 0.00 | 0.00 | 98.10M | 98.20M | |
| Other Shareholders' Equity | | | -200.00K | 0.00 | 0.00 | -2.20M | -35.60M | |
| Shares Outstanding | | | 312.70M | 312.20M | 309.60M | 304.40M | 304.40M | |
| Tangible Book Value per Share | | | -0.05 | 0.14 | 0.56 | -0.19 | -0.12 | |
| Total Shareholders' Equity | | | 141.10M | 211.50M | 385.40M | 99.30M | 87.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 347.30M | 443.40M | 637.60M | 356.30M | 291.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.20 | 0.19 | N/A | 0.32 | N/A | |
| Current Ratio | | | 0.76 | 1.01 | 1.27 | 0.77 | 0.79 | |
| Return On Assets (ROA) | | | -38.15% | -43.80% | -35.82% | -6.01% | 10.96% | |
| Return On Equity (ROE) | | | -93.91% | -91.82% | -59.26% | -21.55% | 36.50% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 12.39% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 18.27% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 25.26% | |