| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 167.29M | 83.13M | 88.24M | 68.00M | 111.03M | |
| Marketable Securities | | | 5.51M | 9.33M | 1.27M | 83.00K | 48.00K | |
| Receivables | | | 127.98M | 100.77M | 93.33M | 58.57M | 37.28M | |
| Inventories | | | 24.01M | 19.77M | 20.56M | 23.81M | 7.69M | |
| Other Current Assets | | | 114.22M | 74.67M | N/A | N/A | N/A | |
| Total Current Assets | | | 439.03M | 287.66M | 203.41M | 150.46M | 156.05M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 21.59M | 17.40M | 10.83M | 14.05M | 11.50M | |
| Investments And Advances | | | 210.00K | 5.91M | 7.33M | 7.92M | 9.40M | |
| Goodwill | | | N/A | 19.26M | 12.87M | 10.20M | 8.27M | |
| Intangibles | | | 169.38M | 98.41M | 83.55M | 44.92M | 29.53M | |
| Other Non-Current Assets | | | 7.50M | 4.25M | N/A | N/A | 0.00 | |
| Total Non-Current Assets | | | 198.68M | 145.24M | 120.45M | 80.03M | 59.96M | |
| |
| TOTAL ASSETS | | | 637.71M | 432.89M | 323.86M | 230.49M | 216.01M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.22M | 29.25M | 48.58M | 8.74M | 2.41M | |
| Current Portion Of LT Debt. | | | 8.03M | 4.32M | 7.57M | 6.33M | 5.10M | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 202.99M | 152.02M | 121.99M | 77.91M | 51.96M | |
| Other Current Liabilities | | | 42.51M | 33.89M | 25.65M | 17.23M | 10.72M | |
| Total Current Liabilities | | | 256.74M | 219.48M | 203.78M | 110.21M | 70.19M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 164.90M | 43.40M | 18.95M | 14.45M | 12.45M | |
| Deferred Taxes/Income | | | 7.38M | 4.27M | 3.11M | 793.00K | 1.09M | |
| Other Non-Current Liabilities | | | 569.00K | 497.00K | 427.00K | 403.00K | 602.00K | |
| Total Non-Current Liabilities | | | 172.85M | 48.17M | 22.49M | 15.65M | 14.14M | |
| |
| TOTAL LIABILITIES | | | 429.59M | 267.65M | 226.27M | 125.85M | 84.33M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -23.12M | -55.48M | -55.94M | -46.78M | -18.70M | |
| Additional Paid In Capital | | | 231.22M | 220.72M | 153.52M | 151.41M | 150.37M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 9.00K | 9.00K | 8.00K | 8.00K | 8.00K | |
| Other Shareholders' Equity | | | N/A | N/A | 9.64M | 9.77M | 10.00M | |
| Shares Outstanding | | | 36.61M | 36.61M | 33.33M | 32.96M | 32.52M | |
| Tangible Book Value per Share | | | 1.06 | 1.30 | 0.04 | 1.50 | 2.89 | |
| Total Shareholders' Equity | | | 208.11M | 165.25M | 97.59M | 104.64M | 131.68M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 637.71M | 432.89M | 323.86M | 230.49M | 216.01M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.81 | 0.44 | 0.69 | 0.22 | 0.11 | |
| Current Ratio | | | 1.71 | 1.31 | 1.00 | 1.37 | 2.22 | |
| Return On Assets (ROA) | | | 3.76% | -1.30% | -4.91% | -16.27% | -11.46% | |
| Return On Equity (ROE) | | | 11.53% | -3.41% | -16.28% | -35.85% | -18.81% | |
| Return On Invested Capital (ROIC) | | | 6.20% | 1.67% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 11.28% | 2.70% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 56.75% | 12.45% | N/A | N/A | N/A | |