| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 59.05M | 54.58M | 99.26M | 119.30M | 126.60M | |
| Receivables | | | 20.42M | 19.17M | 30.42M | 40.10M | 59.80M | |
| Inventories | | | 3.38M | 1.78M | 1.42M | 2.90M | 1.20M | |
| Other Current Assets | | | 19.98M | 15.88M | 8.89M | 5.70M | 4.00M | |
| Total Current Assets | | | 102.83M | 91.42M | 139.99M | 168.00M | 191.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 8.43M | 10.30M | 10.29M | 13.00M | 16.00M | |
| Goodwill | | | 17.92M | 17.92M | 17.92M | 17.90M | 17.90M | |
| Intangibles | | | 31.25M | 30.41M | 39.62M | 37.40M | 19.20M | |
| Other Non-Current Assets | | | 3.85M | 8.19M | 885.00K | 1.10M | 1.30M | |
| Total Non-Current Assets | | | 61.45M | 66.82M | 68.71M | 69.40M | 54.40M | |
| |
| TOTAL ASSETS | | | 164.28M | 158.24M | 208.70M | 237.40M | 246.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.99M | 1.88M | 1.73M | 2.80M | 1.50M | |
| Accrued Expenses | | | 16.80M | 11.83M | 21.94M | 18.70M | 32.40M | |
| Accounts Payable | | | 2.78M | 5.45M | 8.31M | 12.60M | 9.20M | |
| Other Current Liabilities | | | 15.70M | 7.27M | 7.22M | 11.40M | 7.80M | |
| Total Current Liabilities | | | 37.27M | 22.14M | 39.20M | 45.50M | 50.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.13M | 7.64M | 9.52M | 18.50M | 12.80M | |
| Deferred Taxes/Income | | | 854.00K | 813.00K | 813.00K | 800.00K | 700.00K | |
| Other Non-Current Liabilities | | | 348.00K | 509.00K | 167.00K | 300.00K | 1.30M | |
| Total Non-Current Liabilities | | | 7.33M | 8.96M | 10.50M | 19.50M | 14.90M | |
| |
| TOTAL LIABILITIES | | | 44.61M | 31.10M | 49.70M | 65.00M | 65.80M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -347.58M | -327.35M | -274.83M | -240.40M | -187.00M | |
| Additional Paid In Capital | | | 467.19M | 454.50M | 433.78M | 412.70M | 367.20M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 111.00K | 111.00K | 109.00K | 100.00K | 100.00K | |
| Other Shareholders' Equity | | | -45.00K | -129.00K | -60.00K | -100.00K | 0.00 | |
| Shares Outstanding | | | 72.22M | 72.51M | 70.24M | 67.40M | 66.80M | |
| Tangible Book Value per Share | | | 0.98 | 1.09 | 1.44 | 1.74 | 2.14 | |
| Total Shareholders' Equity | | | 119.67M | 127.14M | 159.00M | 172.40M | 180.30M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 164.28M | 158.24M | 208.70M | 237.40M | 246.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.05 | 0.06 | 0.06 | 0.11 | 0.07 | |
| Current Ratio | | | 2.76 | 4.13 | 3.57 | 3.69 | 3.77 | |
| Return On Assets (ROA) | | | -18.00% | -33.19% | -16.49% | -22.49% | -17.51% | |
| Return On Equity (ROE) | | | -24.70% | -41.31% | -21.65% | -30.97% | -23.90% | |
| 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 | |