| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 91.60M | 71.62M | 67.45M | 122.00M | 67.30M | |
| Marketable Securities | | | N/A | 0.00 | 5.00M | 0.00 | 35.20M | |
| Receivables | | | 53.75M | 40.41M | 39.20M | 30.80M | 17.50M | |
| Inventories | | | 67.46M | 48.17M | 38.84M | 24.70M | 18.10M | |
| Other Current Assets | | | 11.21M | 7.45M | 5.78M | 9.30M | 4.60M | |
| Total Current Assets | | | 224.02M | 167.66M | 156.26M | 186.80M | 142.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 27.21M | 28.21M | 29.18M | 9.50M | 6.60M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 22.86M | 22.86M | 22.86M | 22.90M | 22.90M | |
| Intangibles | | | 90.79M | 98.92M | 109.76M | 120.60M | 131.50M | |
| Other Non-Current Assets | | | 5.32M | 5.41M | 4.54M | 4.70M | 800.00K | |
| Total Non-Current Assets | | | 146.17M | 155.40M | 166.34M | 157.70M | 161.80M | |
| |
| TOTAL ASSETS | | | 370.19M | 323.06M | 322.60M | 344.50M | 304.40M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 15.10M | N/A | N/A | N/A | |
| Accrued Expenses | | | 107.02M | 81.96M | 63.35M | 66.40M | 68.10M | |
| Accounts Payable | | | 6.53M | 2.29M | 11.56M | 4.60M | 8.90M | |
| Other Current Liabilities | | | 2.65M | 1.09M | 20.28M | 2.70M | 2.00M | |
| Total Current Liabilities | | | 116.20M | 100.44M | 95.19M | 73.60M | 79.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 219.47M | 217.01M | 190.93M | 187.10M | 88.10M | |
| Deferred Taxes/Income | | | N/A | 0.00 | 2.27M | 3.50M | 4.90M | |
| Other Non-Current Liabilities | | | 35.38M | 35.23M | 40.99M | 35.10M | 37.10M | |
| Total Non-Current Liabilities | | | 254.85M | 252.23M | 234.19M | 225.70M | 130.10M | |
| |
| TOTAL LIABILITIES | | | 371.05M | 352.68M | 329.38M | 299.30M | 209.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -682.39M | -671.86M | -617.02M | -554.80M | -460.10M | |
| Additional Paid In Capital | | | 681.53M | 642.26M | 610.25M | 600.00M | 555.40M | |
| Common Shares | | | 17.00K | 15.00K | 14.00K | 0.00 | 0.00 | |
| Other Shareholders' Equity | | | -25.00K | -25.00K | -25.00K | 0.00 | 0.00 | |
| Shares Outstanding | | | 165.53M | 149.43M | 138.13M | 136.30M | 124.90M | |
| Tangible Book Value per Share | | | -0.69 | -1.01 | -1.01 | -0.72 | -0.47 | |
| Total Shareholders' Equity | | | -861.00K | -29.61M | -6.78M | 45.20M | 95.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 370.19M | 323.06M | 322.60M | 344.50M | 304.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -254.90 | -7.33 | -28.15 | 4.14 | 0.93 | |
| Current Ratio | | | 1.93 | 1.67 | 1.64 | 2.54 | 1.81 | |
| Return On Assets (ROA) | | | -4.22% | -16.97% | -19.30% | -27.49% | -40.31% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -209.51% | -128.89% | |
| Return On Invested Capital (ROIC) | | | 3.05% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.77% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 15.89% | N/A | N/A | N/A | N/A | |