ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 10.29M | 2.53M | 5.54M | 3.00M | 3.10M | |
Receivables | | | 4.47M | 4.03M | 8.81M | 8.10M | 7.50M | |
Inventories | | | N/A | 0.00 | 3.03M | N/A | N/A | |
Other Current Assets | | | 25.67M | 6.74M | 11.84M | 10.10M | 10.40M | |
Total Current Assets | | | 40.42M | 13.29M | 29.23M | 21.30M | 21.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 64.42M | 108.40M | 163.51M | 149.50M | 159.50M | |
Goodwill | | | N/A | N/A | N/A | 0.00 | 33.60M | |
Intangibles | | | 55.00K | 3.53M | 48.89M | 61.50M | 74.10M | |
Other Non-Current Assets | | | 1.30M | 1.56M | 5.39M | 5.30M | 1.10M | |
Total Non-Current Assets | | | 65.78M | 113.48M | 217.79M | 216.20M | 268.60M | |
|
TOTAL ASSETS | | | 106.21M | 126.78M | 247.02M | 237.50M | 289.60M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 195.45M | 214.09M | 4.25M | N/A | N/A | |
Accrued Expenses | | | 847.00K | 700.00K | 4.67M | 5.30M | 4.60M | |
Accounts Payable | | | 3.48M | 4.54M | 21.84M | 2.20M | 3.60M | |
Other Current Liabilities | | | 5.20M | 11.61M | 16.65M | 11.00M | 10.70M | |
Total Current Liabilities | | | 204.98M | 230.94M | 47.41M | 18.50M | 18.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 0.00 | 0.00 | 167.37M | 195.50M | 217.70M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 500.00K | |
Other Non-Current Liabilities | | | 6.73M | 8.24M | 10.38M | 17.20M | 11.50M | |
Total Non-Current Liabilities | | | 6.73M | 8.24M | 177.75M | 212.80M | 229.60M | |
|
TOTAL LIABILITIES | | | 211.71M | 239.18M | 225.16M | 231.30M | 248.50M | |
|
SHAREHOLDERS' EQUITY | |
---|
Common Shares | | | -102.63M | -108.26M | 22.03M | 5.70M | 41.20M | |
Other Shareholders' Equity | | | -2.87M | -4.14M | -178.00K | 500.00K | -100.00K | |
Shares Outstanding | | | 33.76M | 33.38M | 27.27M | 26.80M | 26.50M | |
Tangible Book Value per Share | | | -3.13 | -3.47 | -1.20 | -2.13 | -2.62 | |
Total Shareholders' Equity | | | -105.50M | -112.40M | 21.86M | 6.30M | 41.10M | |
|
TOTAL LIABILITIES AND EQUITY | | | 106.21M | 126.78M | 247.02M | 237.50M | 289.60M | |
|
Statistics | |
---|
Debt/Equity | | | N/A | N/A | 7.66 | 31.03 | 5.30 | |
Current Ratio | | | 0.20 | 0.06 | 0.62 | 1.15 | 1.11 | |
Return On Assets (ROA) | | | -62.10% | -48.34% | 9.24% | -8.34% | 2.24% | |
Return On Equity (ROE) | | | N/A | N/A | 104.46% | -314.29% | 15.82% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 10.24% | 9.34% | 6.01% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 10.54% | 9.47% | 6.08% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 14.09% | 13.24% | 10.18% | |