| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 120.00K | N/A | N/A | 13.97M | 37.24M | |
| Receivables | | | 6.71M | 14.00M | 12.00M | 6.97M | 5.23M | |
| Inventories | | | 2.56M | 5.41M | 5.75M | 5.31M | 9.55M | |
| Other Current Assets | | | 1.21M | 860.00K | 1.70M | 7.26M | 7.08M | |
| Total Current Assets | | | 10.60M | 21.00M | 20.00M | 33.50M | 59.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 67.97M | 72.00M | 79.00M | 88.72M | 90.63M | |
| Investments And Advances | | | 2.89M | N/A | N/A | N/A | N/A | |
| Goodwill | | | 7.35M | 7.35M | 7.35M | 119.69M | 123.30M | |
| Intangibles | | | 8.13M | 9.25M | 11.00M | 120.99M | 123.19M | |
| Other Non-Current Assets | | | 17.31M | 13.00M | 17.00M | 38.16M | 17.91M | |
| Total Non-Current Assets | | | 103.64M | 112.00M | 124.00M | 367.56M | 355.03M | |
| |
| TOTAL ASSETS | | | 114.24M | 133.00M | 144.00M | 401.07M | 414.13M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 6.36M | 39.00M | 37.60M | 0.00 | |
| Current Portion Of LT Debt. | | | 5.72M | N/A | N/A | 0.00 | 3.05M | |
| Accrued Expenses | | | 28.38M | 19.00M | 8.63M | 13.77M | 7.34M | |
| Accounts Payable | | | 24.59M | 23.00M | 14.00M | 5.81M | 9.32M | |
| Other Current Liabilities | | | 6.63M | 5.14M | 5.28M | 4.91M | 6.52M | |
| Total Current Liabilities | | | 65.31M | 54.00M | 67.00M | 62.09M | 26.23M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 34.23M | 36.00M | 0.00 | 0.00 | 28.09M | |
| Deferred Taxes/Income | | | 9.00K | 10.00K | 10.00K | 9.00K | 10.00K | |
| Other Non-Current Liabilities | | | 34.78M | 34.00M | 36.00M | 140.07M | 260.39M | |
| Total Non-Current Liabilities | | | 69.02M | 70.00M | 36.00M | 140.08M | 288.49M | |
| |
| TOTAL LIABILITIES | | | 134.33M | 124.00M | 103.00M | 202.16M | 314.71M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -967.10M | -900.00M | -842.00M | -645.50M | -663.68M | |
| Additional Paid In Capital | | | 947.00M | 909.00M | 883.00M | 844.37M | 763.09M | |
| Common Shares | | | 3.00K | 0.00 | 20.00K | 15.00K | 12.00K | |
| Treasury Stock | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | 0.00 | -10.00K | 0.00 | 9.00K | N/A | |
| Shares Outstanding | | | 28.22M | 23.00M | 19.00M | 14.89M | 12.43M | |
| Tangible Book Value per Share | | | -1.26 | -0.34 | 1.19 | -2.81 | -11.83 | |
| Total Shareholders' Equity | | | -20.09M | 8.84M | 41.00M | 198.90M | 99.42M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 114.24M | 133.00M | 144.00M | 401.07M | 414.13M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -1.70 | 4.79 | N/A | N/A | 0.28 | |
| Current Ratio | | | 0.16 | 0.39 | 0.30 | 0.54 | 2.25 | |
| Return On Assets (ROA) | | | -70.65% | -43.53% | -136.32% | 3.54% | -24.18% | |
| Return On Equity (ROE) | | | N/A | -654.89% | -478.77% | 7.14% | -100.70% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 18.97% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 18.97% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 22.54% | N/A | N/A | |