| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 10.78M | 17.46M | 21.95M | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | N/A | 20.70M | 21.20M | |
| Receivables | | | 8.22M | 7.53M | 10.69M | 11.20M | 11.50M | |
| Inventories | | | 7.11M | 9.06M | 9.53M | 8.90M | 8.90M | |
| Other Current Assets | | | 1.39M | 1.36M | 1.92M | 3.50M | 2.10M | |
| Total Current Assets | | | 27.49M | 35.40M | 44.09M | 44.40M | 43.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.27M | 997.00K | 965.00K | 1.10M | 1.60M | |
| Intangibles | | | 109.67M | 122.12M | 162.34M | 195.00M | 229.20M | |
| Other Non-Current Assets | | | 1.79M | 1.39M | 1.66M | 1.10M | 1.40M | |
| Total Non-Current Assets | | | 112.73M | 124.50M | 164.97M | 197.30M | 232.10M | |
| |
| TOTAL ASSETS | | | 140.23M | 159.90M | 209.06M | 241.70M | 275.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 4.75M | 5.28M | 5.16M | 13.60M | 12.60M | |
| Accounts Payable | | | 10.59M | 8.71M | 14.11M | 11.60M | 9.30M | |
| Other Current Liabilities | | | 8.12M | 8.55M | 7.42M | 6.00M | 5.80M | |
| Total Current Liabilities | | | 23.46M | 22.55M | 26.69M | 31.20M | 27.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 49.34M | 61.17M | 82.47M | 83.80M | 85.00M | |
| Deferred Taxes/Income | | | 3.92M | 4.07M | 442.00K | 600.00K | 700.00K | |
| Other Non-Current Liabilities | | | 1.77M | 778.00K | 1.77M | 800.00K | 1.90M | |
| Total Non-Current Liabilities | | | 55.03M | 66.02M | 84.67M | 85.10M | 87.50M | |
| |
| TOTAL LIABILITIES | | | 78.49M | 88.56M | 111.36M | 116.30M | 115.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -202.82M | -194.18M | -175.46M | -148.40M | -119.90M | |
| Additional Paid In Capital | | | 15.91M | 15.14M | 13.87M | 13.80M | 11.70M | |
| Common Shares | | | 256.35M | 260.60M | 262.13M | 265.20M | 265.90M | |
| Other Shareholders' Equity | | | -7.70M | -10.21M | -2.84M | -5.30M | 3.00M | |
| Shares Outstanding | | | 31.28M | 31.79M | 31.98M | 32.40M | 32.50M | |
| Tangible Book Value per Share | | | -1.53 | -1.60 | -2.02 | -2.15 | -2.11 | |
| Total Shareholders' Equity | | | 61.74M | 71.34M | 97.70M | 125.30M | 160.70M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 140.23M | 159.90M | 209.06M | 241.70M | 275.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.80 | 0.86 | 0.84 | 0.67 | 0.53 | |
| Current Ratio | | | 1.17 | 1.57 | 1.65 | 1.42 | 1.58 | |
| Return On Assets (ROA) | | | -10.07% | -12.29% | -13.17% | -9.76% | -4.75% | |
| Return On Equity (ROE) | | | -22.87% | -27.55% | -28.18% | -18.83% | -8.15% | |
| 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 | |