ASSETS | |
---|
Current Assets | |
---|
Cash | | | 775.00K | N/A | N/A | 2.40M | 400.00K | |
Cash Equivalents | | | 39.17M | N/A | 47.51M | 103.80M | 98.40M | |
Receivables | | | 12.78M | 13.00M | 17.00M | 18.90M | 21.10M | |
Other Current Assets | | | 85.81M | 75.00M | 67.65M | 62.00M | 37.70M | |
Total Current Assets | | | 138.54M | 137.00M | 137.00M | 187.10M | 157.60M | |
|
Non-Current Assets | |
---|
PPE Net | | | 19.37M | 19.00M | 21.00M | 15.20M | 18.10M | |
Intangibles | | | 16.86M | 16.00M | 12.00M | 6.90M | 6.40M | |
Other Non-Current Assets | | | 1.48M | 1.01M | 5.79M | 1.00M | 1.10M | |
Total Non-Current Assets | | | 37.71M | 37.00M | 40.00M | 23.10M | 25.60M | |
|
TOTAL ASSETS | | | 176.25M | 174.00M | 177.00M | 210.20M | 183.20M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 15.00M | 15.00M | 15.00M | |
Current Portion Of LT Debt. | | | 137.00K | 140.00K | 7.78M | 1.00M | 1.30M | |
Accrued Expenses | | | 6.07M | 6.71M | 7.42M | 7.10M | 8.70M | |
Accounts Payable | | | 1.03M | 200.00K | 1.43M | 1.10M | 3.80M | |
Other Current Liabilities | | | 41.09M | 31.00M | 36.00M | 36.20M | 24.80M | |
Total Current Liabilities | | | 48.34M | 38.00M | 68.00M | 60.40M | 53.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 136.00K | 100.00K | 240.00K | 51.40M | 52.50M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
Other Non-Current Liabilities | | | 7.84M | 7.33M | 7.91M | 1.20M | 500.00K | |
Total Non-Current Liabilities | | | 7.97M | 7.00M | 8.00M | 52.60M | 53.00M | |
|
TOTAL LIABILITIES | | | 56.31M | 45.00M | 76.00M | 113.00M | 106.60M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -149.52M | -151.00M | -141.00M | -97.60M | -65.90M | |
Additional Paid In Capital | | | 269.44M | 279.00M | 242.00M | 194.80M | 142.50M | |
Common Shares | | | 9.00K | 10.00K | 10.00K | 0.00 | 0.00 | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 88.93M | 91.00M | 85.00M | 82.40M | 81.40M | |
Tangible Book Value per Share | | | 1.16 | 1.23 | 1.05 | 1.10 | 0.86 | |
Total Shareholders' Equity | | | 119.93M | 128.00M | 101.00M | 97.20M | 76.60M | |
|
TOTAL LIABILITIES AND EQUITY | | | 176.25M | 174.00M | 177.00M | 210.20M | 183.20M | |
|
Statistics | |
---|
Debt/Equity | | | 0.00 | 0.00 | 0.15 | 0.68 | 0.88 | |
Current Ratio | | | 2.87 | 3.61 | 2.01 | 3.10 | 2.94 | |
Return On Assets (ROA) | | | -9.05% | -5.78% | -23.42% | -12.84% | -7.42% | |
Return On Equity (ROE) | | | -13.30% | -7.86% | -41.05% | -27.78% | -17.75% | |
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 | |