| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 27.46M | 30.90M | 28.12M | 31.60M | 69.20M | |
| Receivables | | | 5.53M | 8.84M | 10.68M | 16.80M | 14.20M | |
| Inventories | | | 7.98M | 8.92M | 13.00M | 20.60M | 39.90M | |
| Other Current Assets | | | 10.30M | 8.84M | 17.90M | 49.60M | 15.60M | |
| Total Current Assets | | | 51.27M | 57.50M | 69.70M | 118.60M | 138.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 20.34M | 24.34M | 38.80M | 41.90M | 65.20M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 37.26M | 36.01M | 54.90M | 123.20M | 270.60M | |
| Intangibles | | | 155.91M | 155.97M | 157.90M | 236.10M | 425.30M | |
| Other Non-Current Assets | | | 5.76M | 3.03M | 4.24M | 18.90M | 18.20M | |
| Total Non-Current Assets | | | 227.04M | 227.20M | 264.56M | 433.90M | 796.50M | |
| |
| TOTAL ASSETS | | | 278.31M | 284.70M | 334.25M | 552.50M | 935.40M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.52M | 381.00K | 304.00K | 2.10M | 2.80M | |
| Accrued Expenses | | | 23.53M | 17.73M | 17.17M | 14.10M | 27.80M | |
| Accounts Payable | | | 8.30M | 10.67M | 14.50M | 14.10M | 20.60M | |
| Other Current Liabilities | | | 22.12M | 27.06M | 26.96M | 62.70M | 66.60M | |
| Total Current Liabilities | | | 55.48M | 55.84M | 58.93M | 92.90M | 117.80M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 175.27M | 176.19M | 190.12M | 230.20M | 226.00M | |
| Deferred Taxes/Income | | | 13.00M | 10.30M | 9.30M | 25.30M | 91.20M | |
| Other Non-Current Liabilities | | | 30.99M | 26.44M | 30.22M | 49.00M | 78.10M | |
| Total Non-Current Liabilities | | | 219.06M | 212.73M | 229.43M | 304.30M | 395.10M | |
| |
| TOTAL LIABILITIES | | | 274.54M | 268.57M | 288.36M | 397.20M | 512.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -710.27M | -693.64M | -613.81M | -433.40M | -155.70M | |
| Additional Paid In Capital | | | 746.41M | 718.80M | 690.05M | 617.20M | 586.30M | |
| Minority Interest | | | -208.00K | -208.00K | -208.00K | -200.00K | -200.00K | |
| Common Shares | | | 11.00K | 23.87M | 7.00K | 0.00 | 0.00 | |
| Treasury Stock | | | -5.45M | -5.45M | -5.45M | -4.40M | -4.40M | |
| Other Shareholders' Equity | | | -26.93M | -27.45M | -24.91M | -24.10M | -3.70M | |
| Shares Outstanding | | | 107.74M | 89.86M | 72.53M | 47.00M | 42.30M | |
| Tangible Book Value per Share | | | -1.76 | -2.22 | -2.30 | -4.34 | -6.46 | |
| Total Shareholders' Equity | | | 3.77M | 16.13M | 45.89M | 155.30M | 422.50M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 278.31M | 284.70M | 334.25M | 552.50M | 935.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 46.45 | 10.92 | 4.14 | 1.48 | 0.53 | |
| Current Ratio | | | 0.92 | 1.03 | 1.18 | 1.28 | 1.18 | |
| Return On Assets (ROA) | | | -10.35% | -27.89% | -53.98% | -50.26% | -8.31% | |
| Return On Equity (ROE) | | | -763.40% | -492.23% | -393.13% | -178.82% | -18.39% | |
| 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 | |