| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 10.99M | 26.11M | 30.31M | 21.30M | 26.60M | |
| Receivables | | | 14.30M | 14.76M | 16.89M | 17.20M | 42.10M | |
| Inventories | | | 44.16M | 50.63M | 75.35M | 111.40M | 189.10M | |
| Other Current Assets | | | 3.58M | 3.71M | 5.51M | 5.00M | 11.60M | |
| Total Current Assets | | | 73.04M | 95.21M | 128.07M | 154.90M | 269.40M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 78.10M | 80.41M | 101.85M | 116.40M | 95.70M | |
| Goodwill | | | N/A | N/A | N/A | 0.00 | 204.90M | |
| Intangibles | | | 237.13M | 249.00M | 275.88M | 300.40M | 314.80M | |
| Other Non-Current Assets | | | 1.61M | 1.48M | 1.84M | 1.80M | 6.50M | |
| Total Non-Current Assets | | | 316.83M | 330.89M | 379.58M | 418.70M | 621.80M | |
| |
| TOTAL ASSETS | | | 389.88M | 426.10M | 507.64M | 573.60M | 891.20M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 495.00K | 1.72M | 3.94M | 2.00M | 2.30M | |
| Accrued Expenses | | | 15.70M | 17.97M | 17.11M | 22.30M | 24.20M | |
| Accounts Payable | | | 12.70M | 12.28M | 12.61M | 13.60M | 45.00M | |
| Other Current Liabilities | | | 2.58M | 3.02M | 3.99M | 3.70M | 17.00M | |
| Total Current Liabilities | | | 31.48M | 34.99M | 37.65M | 41.60M | 88.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 119.17M | 122.52M | 124.15M | 118.70M | 119.50M | |
| Deferred Taxes/Income | | | 2.95M | 3.05M | 3.23M | 2.70M | 5.60M | |
| Other Non-Current Liabilities | | | 41.27M | 41.83M | 52.00M | 60.70M | 42.50M | |
| Total Non-Current Liabilities | | | 163.39M | 167.40M | 179.38M | 182.10M | 167.70M | |
| |
| TOTAL LIABILITIES | | | 194.87M | 202.38M | 217.03M | 223.70M | 256.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -588.71M | -557.46M | -490.74M | -425.90M | -140.50M | |
| Additional Paid In Capital | | | 790.83M | 790.09M | 787.85M | 783.00M | 777.10M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 500.00 | 500.00 | 5.00K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -7.11M | -8.91M | -6.50M | -7.20M | -1.40M | |
| Shares Outstanding | | | 4.66M | 4.61M | 4.58M | 4.52M | 4.46M | |
| Tangible Book Value per Share | | | -9.04 | -5.48 | 3.22 | 10.95 | 25.89 | |
| Total Shareholders' Equity | | | 195.01M | 223.72M | 290.61M | 349.90M | 635.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 389.88M | 426.10M | 507.64M | 573.60M | 891.20M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.61 | 0.55 | 0.43 | 0.34 | 0.19 | |
| Current Ratio | | | 2.32 | 2.72 | 3.40 | 3.72 | 3.05 | |
| Return On Assets (ROA) | | | -15.84% | -15.66% | -12.77% | -49.76% | 1.50% | |
| Return On Equity (ROE) | | | -31.67% | -29.82% | -22.30% | -81.57% | 2.11% | |
| 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 | |