ASSETS | |
---|
Current Assets | |
---|
Cash | | | 9.09M | 5.74M | 6.40M | 6.20M | 9.20M | |
Receivables | | | 5.99M | 3.87M | 3.70M | 3.80M | 3.00M | |
Other Current Assets | | | 38.79M | 805.00K | 1.80M | 100.00K | 100.00K | |
Total Current Assets | | | 53.87M | 10.41M | 11.90M | 10.10M | 12.30M | |
|
Non-Current Assets | |
---|
PPE Net | | | 21.77M | N/A | N/A | N/A | N/A | |
Goodwill | | | 23.63M | N/A | N/A | N/A | N/A | |
Intangibles | | | 48.14M | 48.19M | 54.90M | 62.20M | 70.10M | |
Other Non-Current Assets | | | 9.82M | 6.23M | 5.70M | 6.20M | 6.40M | |
Total Non-Current Assets | | | 103.57M | 54.48M | 60.70M | 68.50M | 76.70M | |
|
TOTAL ASSETS | | | 157.44M | 64.89M | 72.60M | 78.60M | 89.00M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 3.00M | 0.00 | 67.00M | N/A | N/A | |
Accrued Expenses | | | 909.00K | 484.00K | 500.00K | 500.00K | 500.00K | |
Accounts Payable | | | 16.84M | 1.41M | 1.10M | 1.10M | 1.30M | |
Other Current Liabilities | | | 130.45M | 1.42M | 1.70M | 1.60M | 1.60M | |
Total Current Liabilities | | | 151.20M | 3.31M | 70.30M | 3.20M | 3.40M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 84.16M | 67.02M | 0.00 | 68.40M | 73.40M | |
Deferred Taxes/Income | | | 2.34M | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 0.00 | 51.68M | 50.70M | 63.40M | 60.60M | |
Total Non-Current Liabilities | | | 86.49M | 118.70M | 50.60M | 131.90M | 134.00M | |
|
TOTAL LIABILITIES | | | 237.69M | 122.01M | 120.90M | 135.10M | 137.40M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -220.32M | -197.20M | -188.40M | -196.60M | -188.50M | |
Common Shares | | | 140.08M | 140.08M | 140.10M | 140.10M | 140.10M | |
Shares Outstanding | | | 9.48M | 9.48M | 9.50M | 9.50M | 9.50M | |
Tangible Book Value per Share | | | -16.03 | -11.10 | -10.86 | -12.49 | -12.47 | |
Total Shareholders' Equity | | | -80.25M | -57.12M | -48.30M | -56.50M | -48.40M | |
|
TOTAL LIABILITIES AND EQUITY | | | 157.44M | 64.89M | 72.60M | 78.60M | 89.00M | |
|
Statistics | |
---|
Debt/Equity | | | -1.05 | -1.17 | N/A | -1.21 | -1.52 | |
Current Ratio | | | 0.36 | 3.14 | 0.17 | 3.16 | 3.62 | |
Return On Assets (ROA) | | | -6.56% | 6.16% | 28.88% | 6.06% | 0.87% | |
Return On Invested Capital (ROIC) | | | 154.57% | 17.38% | 515.94% | 15.91% | 9.22% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 154.57% | 17.38% | 515.94% | 15.91% | 9.22% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 79.89% | N/A | 90.91% | 50.94% | |