ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 123.40M | 250.30M | 284.50M | 159.00M | 147.30M | |
Marketable Securities | | | 0.00 | 1.20M | 4.30M | 3.40M | 2.50M | |
Receivables | | | 5.90M | 41.40M | 213.70M | 158.10M | 111.50M | |
Other Current Assets | | | 14.20M | 28.00M | 20.30M | 62.60M | 19.30M | |
Total Current Assets | | | 143.50M | 320.90M | 522.70M | 383.20M | 280.60M | |
|
Non-Current Assets | |
---|
PPE Net | | | 33.10M | 40.10M | 42.70M | 44.90M | 14.10M | |
Investments And Advances | | | 0.00 | 0.00 | 0.00 | 100.00K | 100.00K | |
Goodwill | | | N/A | N/A | N/A | N/A | N/A | |
Intangibles | | | 12.50M | 23.30M | 34.20M | 45.60M | 57.40M | |
Other Non-Current Assets | | | 27.00M | 53.00M | 42.30M | 50.80M | 64.70M | |
Total Non-Current Assets | | | 72.60M | 116.30M | 119.30M | 141.30M | 136.10M | |
|
TOTAL ASSETS | | | 216.10M | 437.20M | 642.00M | 524.50M | 416.70M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 700.00K | 800.00K | 0.00 | 0.00 | 0.00 | |
Accrued Expenses | | | 47.80M | 70.40M | 104.80M | 87.80M | 45.50M | |
Accounts Payable | | | 700.00K | 1.60M | 2.80M | 1.50M | 800.00K | |
Other Current Liabilities | | | 95.10M | 187.90M | 209.30M | 148.20M | 114.10M | |
Total Current Liabilities | | | 144.20M | 260.70M | 316.90M | 237.50M | 160.40M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | 3.50M | 6.00M | 8.60M | 11.70M | 14.80M | |
Other Non-Current Liabilities | | | 15.40M | 19.40M | 21.70M | 22.90M | N/A | |
Total Non-Current Liabilities | | | 18.70M | 25.30M | 29.10M | 31.60M | 12.20M | |
|
TOTAL LIABILITIES | | | 162.90M | 286.00M | 346.00M | 269.10M | 172.60M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -738.60M | -648.90M | -498.00M | -517.30M | -528.80M | |
Additional Paid In Capital | | | 803.30M | 801.50M | 799.50M | 796.20M | 792.60M | |
Minority Interest | | | -300.00K | -200.00K | -1.10M | -3.00M | -2.50M | |
Common Shares | | | 100.00K | 100.00K | 100.00K | 100.00K | 100.00K | |
Other Shareholders' Equity | | | -11.60M | -1.40M | -5.70M | -23.60M | -19.80M | |
Shares Outstanding | | | 137.20M | 13.70M | 13.60M | 13.60M | 13.60M | |
Tangible Book Value per Share | | | 0.30 | 9.34 | 19.24 | 15.43 | 13.73 | |
Total Shareholders' Equity | | | 53.20M | 151.30M | 295.90M | 255.40M | 244.10M | |
|
TOTAL LIABILITIES AND EQUITY | | | 216.10M | 437.20M | 642.00M | 524.50M | 416.70M | |
|
Statistics | |
---|
Current Ratio | | | 1.00 | 1.23 | 1.65 | 1.61 | 1.75 | |
Return On Assets (ROA) | | | -41.51% | -34.52% | 3.01% | 2.19% | -3.24% | |
Return On Equity (ROE) | | | -168.61% | -99.74% | 6.52% | 4.50% | -5.53% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 5.86% | 4.87% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 52.45% | 11.22% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 906.62% | 17.70% | N/A | |