| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 53.70M | 66.40M | 70.61M | 84.22M | 103.76M | |
| Marketable Securities | | | 6.32M | 14.37M | 21.85M | 17.26M | 16.08M | |
| Receivables | | | 1.21M | 1.64M | 55.56M | 31.02M | 13.47M | |
| Other Current Assets | | | 3.75M | 3.33M | 9.07M | 7.32M | 4.95M | |
| Total Current Assets | | | 64.98M | 85.74M | 148.01M | 139.83M | 138.26M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.96M | 5.13M | 6.32M | 8.54M | 10.17M | |
| Investments And Advances | | | 10.39M | 10.28M | 9.80M | 35.12M | 39.88M | |
| Intangibles | | | N/A | 0.00 | 416.00K | 1.56M | 44.19M | |
| Other Non-Current Assets | | | 1.00K | N/A | -1.00K | 8.57M | 5.03M | |
| Total Non-Current Assets | | | 27.96M | 25.32M | 27.17M | 68.03M | 129.24M | |
| |
| TOTAL ASSETS | | | 92.94M | 111.06M | 175.19M | 207.86M | 267.50M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 6.78M | 7.44M | 7.65M | 10.22M | 7.42M | |
| Current Portion Of LT Debt. | | | 8.93M | 8.71M | 8.94M | 2.10M | 30.75M | |
| Accrued Expenses | | | 6.59M | 6.96M | 7.02M | 5.98M | 7.46M | |
| Accounts Payable | | | 16.59M | 23.93M | 25.58M | 13.67M | 14.73M | |
| Other Current Liabilities | | | 2.57M | 1.95M | 6.04M | 9.36M | 19.53M | |
| Total Current Liabilities | | | 29.43M | 32.98M | 39.64M | 41.34M | 79.89M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 52.61M | 63.41M | 75.99M | 93.14M | 46.50M | |
| Deferred Taxes/Income | | | N/A | N/A | 9.01M | 8.57M | 5.03M | |
| Other Non-Current Liabilities | | | 5.75M | 5.83M | 7.66M | 10.67M | 28.64M | |
| Total Non-Current Liabilities | | | 58.37M | 69.24M | 83.65M | 112.37M | 80.17M | |
| |
| TOTAL LIABILITIES | | | 87.79M | 102.22M | 123.29M | 153.71M | 160.06M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -406.51M | -386.34M | -336.40M | -329.50M | -271.76M | |
| Additional Paid In Capital | | | 407.05M | 390.98M | 384.25M | 379.64M | 375.22M | |
| Common Shares | | | 4.61M | 4.19M | 4.04M | 4.01M | 3.98M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | -1.00K | |
| Shares Outstanding | | | 92.16M | 83.81M | 80.84M | 79.52M | 79.52M | |
| Tangible Book Value per Share | | | 0.06 | 0.11 | 0.64 | 0.66 | 0.80 | |
| Total Shareholders' Equity | | | 5.14M | 8.83M | 51.90M | 54.15M | 107.44M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 92.94M | 111.06M | 175.19M | 207.86M | 267.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 11.55 | 8.02 | 1.61 | 1.91 | 0.50 | |
| Current Ratio | | | 2.21 | 2.60 | 3.73 | 3.38 | 1.73 | |
| Return On Assets (ROA) | | | -49.55% | -44.54% | -4.32% | -27.95% | -19.74% | |
| Return On Equity (ROE) | | | -895.24% | -560.01% | -14.59% | -107.30% | -49.15% | |
| 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 | |