| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 80.20M | 122.40M | 13.60M | |
| Cash Equivalents | | | 24.92M | 9.63M | N/A | N/A | N/A | |
| Receivables | | | 3.96M | 4.51M | 3.60M | 13.80M | 5.20M | |
| Inventories | | | 4.14M | 6.70M | 8.60M | 5.60M | 6.70M | |
| Other Current Assets | | | 2.20M | 2.10M | 12.40M | 10.00M | 1.50M | |
| Total Current Assets | | | 35.22M | 22.93M | 104.80M | 151.80M | 27.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.85M | 5.99M | 6.00M | 1.60M | 1.70M | |
| Goodwill | | | 6.88M | 6.88M | 6.90M | 6.90M | 6.90M | |
| Intangibles | | | 0.00 | 6.00K | 4.00M | 4.00M | 5.80M | |
| Other Non-Current Assets | | | 13.47M | 14.23M | 13.80M | 13.90M | 10.20M | |
| Total Non-Current Assets | | | 25.20M | 27.09M | 31.30M | 26.30M | 24.50M | |
| |
| TOTAL ASSETS | | | 60.42M | 50.02M | 136.10M | 178.10M | 51.50M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 100.00K | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.03M | 864.60K | 1.20M | 3.20M | 7.00M | |
| Accrued Expenses | | | 7.41M | 3.81M | 17.90M | 9.00M | 4.90M | |
| Accounts Payable | | | 3.04M | 12.93M | 22.00M | 3.40M | 2.80M | |
| Other Current Liabilities | | | 400.00K | 105.00K | 300.00K | 100.00K | 0.00 | |
| Total Current Liabilities | | | 11.87M | 17.81M | 41.40M | 15.80M | 14.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 8.85M | 8.87M | 9.70M | 9.40M | 5.60M | |
| Deferred Taxes/Income | | | N/A | 0.00 | 100.00K | 100.00K | 100.00K | |
| Other Non-Current Liabilities | | | 7.38M | 3.66M | 4.10M | 600.00K | 1.00M | |
| Total Non-Current Liabilities | | | 16.23M | 12.53M | 13.90M | 10.10M | 6.70M | |
| |
| TOTAL LIABILITIES | | | 28.10M | 30.34M | 55.30M | 25.90M | 21.40M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -294.57M | -256.77M | -165.60M | -81.80M | -89.20M | |
| Additional Paid In Capital | | | 333.79M | 283.89M | 254.00M | 241.70M | 127.00M | |
| Common Shares | | | 1.49M | 939.70K | 800.00K | 800.00K | 700.00K | |
| Treasury Stock | | | -7.81M | -7.81M | -7.80M | -7.80M | -7.80M | |
| Other Shareholders' Equity | | | -581.50K | -581.50K | -600.00K | -600.00K | -600.00K | |
| Shares Outstanding | | | 14.64M | 9.18M | 8.05M | 8.00M | 6.99M | |
| Tangible Book Value per Share | | | 1.74 | 1.39 | 8.68 | 17.68 | 2.49 | |
| Total Shareholders' Equity | | | 32.32M | 19.68M | 80.80M | 152.30M | 30.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 60.42M | 50.02M | 136.10M | 178.10M | 51.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.27 | 0.46 | 0.12 | 0.06 | 0.19 | |
| Current Ratio | | | 2.97 | 1.29 | 2.53 | 9.61 | 1.84 | |
| Return On Assets (ROA) | | | -62.57% | -186.22% | -61.56% | 4.15% | -36.83% | |
| Return On Equity (ROE) | | | -116.97% | -473.38% | -103.69% | 4.85% | -63.02% | |
| 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 | |