| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 300.00K | 1.10M | |
| Cash Equivalents | | | 13.20M | 20.70M | 47.20M | N/A | N/A | |
| Marketable Securities | | | 44.20M | 48.20M | 7.20M | N/A | N/A | |
| Receivables | | | 23.80M | 21.40M | 20.10M | N/A | N/A | |
| Other Current Assets | | | 10.40M | 8.40M | 9.00M | 0.00 | 100.00K | |
| Total Current Assets | | | 91.70M | 98.80M | 83.50M | 400.00K | 1.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.20M | 7.50M | 8.50M | N/A | N/A | |
| Investments And Advances | | | N/A | 0.00 | 42.10M | 253.60M | 253.60M | |
| Goodwill | | | 47.50M | 47.50M | 47.50M | N/A | N/A | |
| Intangibles | | | 14.30M | 16.70M | 20.20M | N/A | N/A | |
| Other Non-Current Assets | | | 8.10M | 7.70M | 7.40M | 253.63M | 253.57M | |
| Total Non-Current Assets | | | 75.00M | 79.40M | 125.70M | 253.60M | 253.60M | |
| |
| TOTAL ASSETS | | | 166.70M | 178.20M | 209.20M | 254.00M | 254.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.80M | 1.00M | 600.00K | N/A | N/A | |
| Accrued Expenses | | | 13.40M | 14.10M | 15.80M | 0.00 | 500.00K | |
| Accounts Payable | | | 5.60M | 6.00M | 6.50M | 2.60M | 300.00K | |
| Other Current Liabilities | | | 1.30M | 1.30M | 1.30M | 0.00 | 100.00K | |
| Total Current Liabilities | | | 22.10M | 22.40M | 24.20M | 2.60M | 900.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 52.20M | 53.60M | 54.50M | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | 0.00 | 0.00 | N/A | N/A | |
| Other Non-Current Liabilities | | | 4.20M | 5.00M | 5.60M | 47.00M | 32.20M | |
| Total Non-Current Liabilities | | | 56.40M | 58.50M | 60.10M | 47.00M | 32.20M | |
| |
| TOTAL LIABILITIES | | | 78.50M | 80.90M | 84.30M | 49.60M | 33.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -185.40M | -167.70M | -128.50M | -13.70M | 3.60M | |
| Additional Paid In Capital | | | 273.50M | 264.90M | 253.50M | 18.70M | 1.40M | |
| Common Shares | | | 0.00 | 0.00 | 0.00 | 199.40M | 216.70M | |
| Shares Outstanding | | | 94.50M | 92.70M | 90.70M | 31.30M | 31.30M | |
| Tangible Book Value per Share | | | 0.28 | 0.36 | 0.63 | 6.53 | 7.08 | |
| Total Shareholders' Equity | | | 88.20M | 97.20M | 125.00M | 204.40M | 221.70M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 166.70M | 178.20M | 209.20M | 254.00M | 254.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.59 | 0.55 | 0.44 | N/A | N/A | |
| Current Ratio | | | 4.15 | 4.41 | 3.45 | 0.15 | 1.33 | |
| Return On Assets (ROA) | | | -14.73% | -21.04% | -49.33% | -6.81% | 1.41% | |
| Return On Equity (ROE) | | | -27.83% | -38.58% | -82.56% | -8.46% | 1.62% | |