| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.08M | 1.38M | 1.62M | 0.00 | 0.00 | |
| Receivables | | | 101.27M | 37.86M | 39.57M | 11.53M | 13.06M | |
| Inventories | | | 571.00K | 442.00K | 150.00K | N/A | N/A | |
| Other Current Assets | | | 6.80M | 7.12M | 5.05M | 5.90M | 2.71M | |
| Total Current Assets | | | 111.73M | 46.81M | 46.39M | 17.43M | 15.77M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 451.06M | 107.35M | 297.00M | 233.17M | 345.96M | |
| Investments And Advances | | | 4.90M | 6.79M | 6.77M | 5.74M | 18.46M | |
| Other Non-Current Assets | | | 5.39M | 9.32M | 3.67M | 781.00K | 1.26M | |
| Total Non-Current Assets | | | 461.36M | 123.46M | 307.44M | 239.70M | 365.68M | |
| |
| TOTAL ASSETS | | | 573.08M | 170.27M | 353.83M | 257.13M | 381.45M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.48M | 940.00K | 524.00K | 60.00M | N/A | |
| Accrued Expenses | | | 43.00M | 14.27M | 28.64M | 13.45M | 13.01M | |
| Accounts Payable | | | 41.15M | 14.27M | 14.09M | 3.38M | 9.56M | |
| Other Current Liabilities | | | 129.04M | 29.34M | 62.33M | 21.52M | 24.21M | |
| Total Current Liabilities | | | 250.50M | 89.54M | 110.55M | 101.26M | 50.54M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 120.90M | 14.47M | 73.82M | 0.00 | 85.38M | |
| Other Non-Current Liabilities | | | 149.32M | 50.69M | 53.42M | 15.49M | 20.94M | |
| Total Non-Current Liabilities | | | 270.22M | 65.16M | 127.24M | 15.49M | 106.32M | |
| |
| TOTAL LIABILITIES | | | 520.72M | 154.70M | 237.79M | 116.74M | 156.85M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -578.45M | -526.32M | -360.98M | -72.14M | 49.43M | |
| Additional Paid In Capital | | | 623.80M | 535.19M | 471.78M | 339.98M | 302.53M | |
| Common Shares | | | 8.04M | 6.94M | 5.26M | 1.57M | 1.22M | |
| Treasury Stock | | | -1.02M | -248.00K | -18.00K | -129.03M | -128.58M | |
| Other Shareholders' Equity | | | 52.36M | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 201.18M | 173.74M | 128.98M | 34.16M | 25.51M | |
| Tangible Book Value per Share | | | 0.26 | 0.09 | 0.90 | 4.11 | 8.81 | |
| Total Shareholders' Equity | | | 52.36M | 15.57M | 116.04M | 140.39M | 224.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 573.08M | 170.27M | 353.83M | 257.13M | 381.45M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.31 | 0.93 | 0.64 | N/A | 0.38 | |
| Current Ratio | | | 0.45 | 0.52 | 0.42 | 0.17 | 0.31 | |
| Return On Assets (ROA) | | | -13.50% | -97.11% | -45.16% | -47.28% | -4.63% | |
| Return On Equity (ROE) | | | -147.78% | -1062.13% | -137.71% | -86.59% | -7.86% | |
| Return On Invested Capital (ROIC) | | | 17.38% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 17.55% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 17.55% | N/A | N/A | N/A | N/A | |