| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 6.74M | 6.38M | 7.71M | 8.30M | 11.60M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 17.61M | 25.09M | 17.37M | 27.00M | 22.30M | |
| Inventories | | | 1.65M | 6.21M | 8.30M | 500.00K | 200.00K | |
| Other Current Assets | | | 6.93M | 5.90M | 14.34M | 5.40M | 2.40M | |
| Total Current Assets | | | 32.92M | 43.58M | 39.46M | 41.20M | 36.50M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 50.55M | 57.46M | 65.54M | 66.40M | 26.50M | |
| Investments And Advances | | | 5.69M | 5.66M | 5.60M | 6.00M | 3.70M | |
| Goodwill | | | 51.92M | 56.67M | 48.29M | 127.70M | N/A | |
| Intangibles | | | 102.54M | 110.40M | 125.99M | 101.40M | 75.80M | |
| Other Non-Current Assets | | | 18.74M | 16.70M | 18.30M | 1.60M | 800.00K | |
| Total Non-Current Assets | | | 229.70M | 247.15M | 263.88M | 303.50M | 106.70M | |
| |
| TOTAL ASSETS | | | 262.62M | 290.73M | 303.34M | 344.70M | 143.20M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 7.00M | 8.50M | 3.10M | 3.60M | 0.00 | |
| Current Portion Of LT Debt. | | | 53.79M | 60.54M | 18.44M | 12.50M | 17.10M | |
| Accrued Expenses | | | 2.25M | 1.29M | 2.56M | 9.40M | 6.90M | |
| Accounts Payable | | | 105.95M | 117.92M | 94.37M | 87.80M | 68.40M | |
| Other Current Liabilities | | | 36.88M | 38.46M | 43.83M | 40.90M | 23.80M | |
| Total Current Liabilities | | | 205.87M | 226.72M | 162.31M | 154.20M | 116.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 34.27M | 34.84M | 69.30M | 87.00M | 83.30M | |
| Deferred Taxes/Income | | | 13.05M | 14.42M | 16.56M | N/A | N/A | |
| Other Non-Current Liabilities | | | 27.86M | 27.53M | 29.82M | 35.40M | 25.40M | |
| Total Non-Current Liabilities | | | 75.34M | 78.34M | 116.63M | 123.50M | 108.60M | |
| |
| TOTAL LIABILITIES | | | 281.21M | 305.06M | 278.94M | 277.70M | 224.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -76.25M | -153.83M | -184.59M | -118.50M | -145.30M | |
| Minority Interest | | | 164.00K | 1.55M | 959.00K | 1.00M | 0.00 | |
| Common Shares | | | 57.67M | 139.50M | 208.99M | 185.50M | 63.70M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 311.02M | 271.61M | 234.07M | 177.50M | 57.50M | |
| Tangible Book Value per Share | | | -0.56 | -0.67 | -0.64 | -0.91 | -2.74 | |
| Total Shareholders' Equity | | | -18.59M | -14.33M | 24.40M | 67.00M | -81.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 262.62M | 290.73M | 303.34M | 344.70M | 143.20M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -2.22 | -3.03 | 2.97 | 1.35 | -1.02 | |
| Current Ratio | | | 0.16 | 0.19 | 0.24 | 0.27 | 0.31 | |
| Return On Assets (ROA) | | | -22.10% | -19.94% | -20.56% | -10.07% | -14.39% | |
| Return On Equity (ROE) | | | N/A | N/A | -255.61% | -51.79% | N/A | |
| 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 | |