| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 5.60M | 36.80M | 67.00M | 100.30M | 90.40M | |
| Marketable Securities | | | 14.90M | 200.00K | N/A | 200.00K | 2.60M | |
| Receivables | | | 11.90M | 21.10M | 16.00M | 15.90M | 14.40M | |
| Inventories | | | 1.30M | 15.70M | 20.40M | 22.00M | 16.10M | |
| Other Current Assets | | | 5.10M | 8.80M | 9.40M | 8.40M | 4.90M | |
| Total Current Assets | | | 38.80M | 82.60M | 112.60M | 146.80M | 128.40M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.13M | 16.70M | 18.20M | 18.20M | 12.20M | |
| Investments And Advances | | | 900.00K | 1.10M | 1.10M | 1.30M | 700.00K | |
| Goodwill | | | 80.00M | 96.10M | 97.10M | 82.30M | 64.40M | |
| Intangibles | | | 11.50M | 21.10M | 23.00M | 14.30M | 13.10M | |
| Other Non-Current Assets | | | 2.77M | 10.80M | 12.40M | 7.20M | 6.10M | |
| Total Non-Current Assets | | | 97.30M | 145.80M | 151.80M | 123.30M | 96.50M | |
| |
| TOTAL ASSETS | | | 136.10M | 228.40M | 264.40M | 270.10M | 224.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 4.40M | 29.40M | 98.40M | 26.00M | 10.90M | |
| Accrued Expenses | | | 400.00K | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 20.10M | 48.90M | 46.00M | 56.30M | 46.80M | |
| Other Current Liabilities | | | 22.00M | 32.10M | 31.80M | 23.70M | 17.80M | |
| Total Current Liabilities | | | 46.90M | 110.40M | 176.20M | 106.00M | 75.50M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 45.30M | 122.20M | 93.50M | 157.80M | 60.70M | |
| Deferred Taxes/Income | | | 1.00M | 1.20M | 1.50M | 0.00 | 700.00K | |
| Other Non-Current Liabilities | | | 3.10M | 2.30M | 9.60M | 4.40M | 4.90M | |
| Total Non-Current Liabilities | | | 48.10M | 127.90M | 107.50M | 165.50M | 82.50M | |
| |
| TOTAL LIABILITIES | | | 95.00M | 238.30M | 283.70M | 271.50M | 158.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -174.40M | -232.40M | -225.90M | -214.20M | -94.40M | |
| Additional Paid In Capital | | | 164.70M | 164.60M | 158.70M | 158.80M | 122.40M | |
| Minority Interest | | | -1.30M | 2.20M | 2.90M | 3.30M | 16.20M | |
| Common Shares | | | 57.20M | 57.20M | 46.00M | 46.00M | 39.70M | |
| Other Shareholders' Equity | | | -6.40M | 700.00K | 1.90M | 8.00M | -800.00K | |
| Shares Outstanding | | | 57.14M | 56.67M | 45.51M | 45.61M | 39.49M | |
| Tangible Book Value per Share | | | -0.88 | -2.24 | -3.06 | -2.15 | -0.27 | |
| Total Shareholders' Equity | | | 41.10M | -9.90M | -19.30M | -1.40M | 66.90M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 136.10M | 228.40M | 264.40M | 270.10M | 224.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.10 | -12.34 | -4.84 | -112.71 | 0.91 | |
| Current Ratio | | | 0.83 | 0.75 | 0.64 | 1.38 | 1.70 | |
| Return On Assets (ROA) | | | 54.15% | -4.90% | -4.01% | -3.89% | 4.22% | |
| Return On Equity (ROE) | | | 179.32% | N/A | N/A | N/A | 14.20% | |
| Return On Invested Capital (ROIC) | | | 15.82% | 14.76% | 19.92% | 8.64% | 11.56% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 20.54% | 21.51% | 82.86% | 22.30% | 30.63% | |