| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 143.38M | 212.61M | 76.91M | 106.44M | 114.06M | |
| Marketable Securities | | | N/A | N/A | 0.00 | 28.16M | 14.00M | |
| Receivables | | | 722.00K | 872.00K | 8.85M | 9.76M | 9.91M | |
| Other Current Assets | | | 3.15M | 3.14M | 4.97M | 3.78M | 6.47M | |
| Total Current Assets | | | 147.26M | 216.63M | 90.73M | 148.14M | 144.44M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 17.37M | 15.45M | 12.18M | 14.41M | 11.97M | |
| Investments And Advances | | | 2.00M | 2.00M | 2.00M | 2.00M | 2.00M | |
| Goodwill | | | 48.16M | 48.16M | 48.16M | N/A | N/A | |
| Intangibles | | | 150.60M | 150.60M | 150.60M | N/A | N/A | |
| Other Non-Current Assets | | | 7.29M | 2.19M | 1.38M | 1.34M | 1.47M | |
| Total Non-Current Assets | | | 225.41M | 218.40M | 214.32M | 17.75M | 15.44M | |
| |
| TOTAL ASSETS | | | 372.68M | 435.02M | 305.05M | 165.89M | 159.88M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | N/A | N/A | 0.00 | 8.48M | 5.96M | |
| Accrued Expenses | | | 11.58M | 14.93M | 17.74M | 15.69M | 11.58M | |
| Accounts Payable | | | 2.23M | 288.00K | 3.15M | 316.00K | 224.00K | |
| Other Current Liabilities | | | 0.00 | 7.76M | 47.32M | 593.00K | 54.48M | |
| Total Current Liabilities | | | 13.80M | 22.98M | 68.21M | 25.08M | 72.25M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 0.00 | 0.00 | 17.79M | 19.67M | |
| Deferred Taxes/Income | | | 16.14M | 16.14M | 15.85M | N/A | N/A | |
| Other Non-Current Liabilities | | | 378.57M | 402.71M | 360.62M | 29.20M | 45.44M | |
| Total Non-Current Liabilities | | | 394.72M | 418.85M | 376.47M | 46.98M | 65.11M | |
| |
| TOTAL LIABILITIES | | | 408.52M | 441.82M | 444.68M | 72.06M | 137.36M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -729.80M | -692.07M | -614.65M | -394.94M | -430.32M | |
| Additional Paid In Capital | | | 698.54M | 689.89M | 179.05M | 493.31M | 457.39M | |
| Common Shares | | | 3.00K | 3.00K | 300.57M | 15.00K | 12.00K | |
| Other Shareholders' Equity | | | -4.59M | -4.62M | -4.60M | -4.56M | -4.57M | |
| Shares Outstanding | | | 26.00M | 25.77M | 5.40M | 5.10M | 4.12M | |
| Tangible Book Value per Share | | | -9.02 | -7.98 | -118.39 | 18.39 | 5.47 | |
| Total Shareholders' Equity | | | -35.84M | -6.80M | -139.63M | 93.83M | 22.52M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 372.68M | 435.02M | 305.05M | 165.89M | 159.88M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | N/A | N/A | 0.19 | 0.87 | |
| Current Ratio | | | 10.67 | 9.43 | 1.33 | 5.91 | 2.00 | |
| Return On Assets (ROA) | | | -13.58% | -17.80% | -72.02% | 21.33% | -16.07% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | 37.71% | -114.06% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 8.16% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 185.03% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 185.03% | N/A | |