ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 47.25M | 74.08M | 96.30M | 42.20M | 4.10M | |
Marketable Securities | | | 0.00 | 8.68M | 5.60M | 8.50M | 28.50M | |
Receivables | | | 116.60M | 36.49M | 6.40M | 4.50M | 3.50M | |
Inventories | | | 10.70M | 10.87M | 6.50M | 4.20M | 4.00M | |
Other Current Assets | | | 15.10M | 9.36M | 3.50M | 1.30M | 1.00M | |
Total Current Assets | | | 189.65M | 139.48M | 118.30M | 60.70M | 41.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 12.29M | 10.31M | 11.00M | 9.10M | 10.70M | |
Investments And Advances | | | N/A | N/A | 0.00 | 11.10M | 3.00M | |
Goodwill | | | 332.00K | 332.00K | 300.00K | 300.00K | 300.00K | |
Intangibles | | | 186.70M | 162.04M | 25.80M | 17.10M | 2.50M | |
Other Non-Current Assets | | | N/A | N/A | 2.00M | N/A | N/A | |
Total Non-Current Assets | | | 199.32M | 172.68M | 39.10M | 37.60M | 16.50M | |
|
TOTAL ASSETS | | | 388.97M | 312.16M | 157.40M | 98.30M | 57.50M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 0.00 | 3.90M | |
Accrued Expenses | | | 52.54M | 27.84M | 12.10M | 4.50M | 4.00M | |
Accounts Payable | | | 38.76M | 21.48M | 6.40M | 5.20M | 2.80M | |
Other Current Liabilities | | | 44.00K | 75.00K | 100.00K | 0.00 | 100.00K | |
Total Current Liabilities | | | 91.34M | 49.34M | 18.60M | 9.70M | 10.80M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 219.54M | 183.17M | 104.20M | 71.70M | 12.40M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 8.79M | 9.24M | 7.30M | 6.00M | 7.50M | |
Total Non-Current Liabilities | | | 227.98M | 192.05M | 111.20M | 77.30M | 19.50M | |
|
TOTAL LIABILITIES | | | 319.32M | 241.40M | 129.80M | 87.00M | 30.30M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -151.38M | -133.90M | -109.50M | -95.40M | -77.40M | |
Additional Paid In Capital | | | 221.00M | 204.63M | 137.10M | 106.70M | 104.60M | |
Minority Interest | | | -355.00K | -355.00K | -400.00K | -400.00K | -400.00K | |
Common Shares | | | 35.00K | 35.00K | 0.00 | 0.00 | 0.00 | |
Shares Outstanding | | | 35.62M | 35.17M | 29.90M | 26.90M | 25.70M | |
Tangible Book Value per Share | | | -3.30 | -2.60 | 0.05 | -0.23 | 0.95 | |
Total Shareholders' Equity | | | 69.65M | 70.77M | 27.60M | 11.30M | 27.20M | |
|
TOTAL LIABILITIES AND EQUITY | | | 388.97M | 312.16M | 157.40M | 98.30M | 57.50M | |
|
Statistics | |
---|
Debt/Equity | | | 3.15 | 2.59 | 3.78 | 6.35 | 0.46 | |
Current Ratio | | | 2.08 | 2.83 | 6.36 | 6.26 | 3.80 | |
Return On Assets (ROA) | | | -4.49% | -7.82% | -8.95% | -18.80% | -5.84% | |
Return On Equity (ROE) | | | -25.10% | -34.50% | -51.05% | -163.54% | -12.35% | |
Return On Invested Capital (ROIC) | | | 2.41% | 0.24% | 1.09% | 1.67% | 1.27% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.86% | 0.36% | 4.11% | 3.90% | 4.20% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.32% | 3.62% | 14.04% | 7.21% | 5.24% | |