ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 17.91M | 77.61M | 112.60M | 162.60M | 52.40M | |
Marketable Securities | | | N/A | 0.00 | 54.40M | N/A | N/A | |
Receivables | | | 2.86M | N/A | 800.00K | 24.50M | N/A | |
Other Current Assets | | | 3.05M | 2.87M | 21.40M | 18.50M | 10.50M | |
Total Current Assets | | | 23.82M | 80.47M | 189.10M | 205.60M | 62.90M | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.42M | 8.94M | 0.00 | 0.00 | 100.00K | |
Goodwill | | | N/A | N/A | 0.00 | 13.10M | 13.10M | |
Intangibles | | | N/A | N/A | 0.00 | 14.70M | 46.40M | |
Other Non-Current Assets | | | 208.00K | 146.00K | 0.00 | 7.30M | 400.00K | |
Total Non-Current Assets | | | 6.63M | 9.08M | 100.00K | 35.10M | 59.90M | |
|
TOTAL ASSETS | | | 30.46M | 89.55M | 189.20M | 240.70M | 122.80M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 905.00K | 544.00K | N/A | N/A | N/A | |
Accrued Expenses | | | 8.09M | 8.99M | 29.40M | 8.40M | 4.20M | |
Accounts Payable | | | 2.08M | 3.93M | 1.20M | 2.90M | 3.10M | |
Other Current Liabilities | | | 4.98M | 2.44M | 400.00K | 300.00K | 10.70M | |
Total Current Liabilities | | | 16.05M | 15.91M | 31.00M | 11.60M | 18.00M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 20.00K | 328.00K | 0.00 | 0.00 | 0.00 | |
Deferred Taxes/Income | | | N/A | N/A | 0.00 | 4.00M | 12.50M | |
Other Non-Current Liabilities | | | 42.29M | 46.79M | 0.00 | 53.50M | 101.50M | |
Total Non-Current Liabilities | | | 42.31M | 47.11M | 0.00 | 57.40M | 114.10M | |
|
TOTAL LIABILITIES | | | 58.37M | 63.02M | 31.00M | 69.00M | 132.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -305.58M | -245.10M | -336.10M | -316.30M | -315.90M | |
Additional Paid In Capital | | | 277.63M | 271.59M | 494.70M | 487.80M | 306.60M | |
Minority Interest | | | N/A | 0.00 | N/A | N/A | N/A | |
Common Shares | | | 41.00K | 40.00K | 200.00K | 200.00K | 100.00K | |
Other Shareholders' Equity | | | N/A | 0.00 | -500.00K | N/A | N/A | |
Shares Outstanding | | | 41.75M | 40.61M | 10.10M | 10.00M | 7.00M | |
Tangible Book Value per Share | | | -0.67 | 0.65 | 15.66 | 14.39 | -9.81 | |
Total Shareholders' Equity | | | -27.91M | 26.53M | 158.20M | 171.70M | -9.20M | |
|
TOTAL LIABILITIES AND EQUITY | | | 30.46M | 89.55M | 189.20M | 240.70M | 122.80M | |
|
Statistics | |
---|
Debt/Equity | | | -0.00 | 0.01 | N/A | N/A | N/A | |
Current Ratio | | | 1.48 | 5.06 | 6.10 | 17.72 | 3.49 | |
Return On Assets (ROA) | | | -198.56% | -97.01% | -10.51% | -0.14% | -18.36% | |
Return On Equity (ROE) | | | N/A | -327.45% | -12.57% | -0.20% | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 6.80% | 9.89% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 34.07% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 58.55% | N/A | |