| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 75.25M | N/A | 41.93M | 83.19M | 94.62M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 1.78M | 1.09M | 922.00K | 840.00K | 63.33M | |
| Inventories | | | N/A | N/A | 23.90M | 18.27M | 23.66M | |
| Other Current Assets | | | 677.00K | 1.26M | 711.00K | 379.00K | 32.68M | |
| Total Current Assets | | | 77.71M | 66.38M | 40.01M | 84.41M | 214.29M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 7.06M | 10.30M | 13.31M | 16.79M | 55.35M | |
| Goodwill | | | N/A | N/A | 94.21M | 94.44M | 94.62M | |
| Intangibles | | | N/A | N/A | 26.63M | 31.96M | 37.49M | |
| Other Non-Current Assets | | | 1.62M | 1.62M | 1.62M | 1.35M | 32.06M | |
| Total Non-Current Assets | | | 8.69M | 11.92M | 14.93M | 18.14M | 219.52M | |
| |
| TOTAL ASSETS | | | 86.39M | 78.31M | 54.95M | 102.55M | 433.81M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 27.00K | 91.00K | 354.00K | 143.00K | 4.32M | |
| Accrued Expenses | | | 7.10M | 7.29M | 5.72M | 5.39M | 18.94M | |
| Accounts Payable | | | 585.00K | 1.21M | 1.04M | 2.15M | 35.77M | |
| Other Current Liabilities | | | 194.00K | 1.01M | 694.00K | 259.00K | 48.22M | |
| Total Current Liabilities | | | 7.90M | 9.60M | 7.81M | 7.95M | 107.25M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 47.00K | 70.00K | 233.00K | 145.00K | 182.15M | |
| Deferred Taxes/Income | | | N/A | N/A | 242.00K | 216.00K | 178.00K | |
| Other Non-Current Liabilities | | | 19.78M | 5.50M | 8.49M | 9.84M | 49.14M | |
| Total Non-Current Liabilities | | | 19.82M | 5.57M | 8.72M | 9.99M | 231.47M | |
| |
| TOTAL LIABILITIES | | | 27.73M | 15.16M | 16.53M | 17.93M | 338.72M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -251.87M | -211.75M | -159.96M | -110.67M | -137.97M | |
| Additional Paid In Capital | | | 310.53M | 274.89M | 36.23M | 33.14M | 233.69M | |
| Common Shares | | | 5.00K | 2.00K | 162.15M | 162.15M | 352.00K | |
| Other Shareholders' Equity | | | N/A | 0.00 | -1.92M | -1.38M | -985.00K | |
| Shares Outstanding | | | 46.88M | 19.51M | 19.51M | 19.51M | 1.53M | |
| Tangible Book Value per Share | | | 1.25 | 3.24 | -6.34 | -3.97 | -24.16 | |
| Total Shareholders' Equity | | | 58.67M | 63.14M | 38.42M | 84.62M | 95.08M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 86.39M | 78.31M | 54.95M | 102.55M | 433.81M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.00 | 0.00 | 0.01 | 0.00 | 1.92 | |
| Current Ratio | | | 9.83 | 6.92 | 5.13 | 10.62 | 2.00 | |
| Return On Assets (ROA) | | | -61.48% | -66.14% | -89.71% | -43.09% | -12.98% | |
| Return On Equity (ROE) | | | -90.54% | -82.02% | -128.31% | -52.23% | -59.22% | |
| 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 (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |