| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 14.56M | 39.60M | 7.52M | 7.14M | 46.47M | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 30.95M | 13.80M | 22.62M | 25.26M | 26.78M | |
| Inventories | | | 8.60M | 13.57M | 22.88M | 37.98M | 37.40M | |
| Other Current Assets | | | 2.87M | 5.93M | 5.21M | 7.98M | 16.96M | |
| Total Current Assets | | | 56.98M | 72.90M | 58.23M | 78.36M | 127.62M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.68M | 3.96M | 13.25M | 16.87M | 20.52M | |
| Goodwill | | | 3.95M | 3.95M | 21.92M | 21.92M | 20.34M | |
| Intangibles | | | 19.64M | 18.75M | 27.14M | 41.38M | 46.99M | |
| Other Non-Current Assets | | | 565.00K | 446.00K | 1.26M | 1.42M | 377.00K | |
| Total Non-Current Assets | | | 28.83M | 27.10M | 63.57M | 81.59M | 88.22M | |
| |
| TOTAL ASSETS | | | 85.81M | 100.00M | 121.80M | 159.95M | 215.84M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 4.09M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 0.00 | 14.90M | N/A | N/A | N/A | |
| Accrued Expenses | | | 14.88M | 15.99M | 16.58M | 15.82M | 20.83M | |
| Accounts Payable | | | 18.78M | 18.43M | 24.80M | 29.02M | 48.58M | |
| Other Current Liabilities | | | 10.20M | 14.14M | 10.44M | 12.13M | 5.42M | |
| Total Current Liabilities | | | 43.86M | 63.47M | 55.91M | 56.96M | 74.83M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 41.67M | 41.83M | 159.91M | 166.28M | 157.87M | |
| Deferred Taxes/Income | | | 183.00K | 174.00K | 680.00K | 323.00K | 852.00K | |
| Other Non-Current Liabilities | | | 7.82M | 7.38M | 7.40M | 6.50M | 7.15M | |
| Total Non-Current Liabilities | | | 49.67M | 49.39M | 167.99M | 173.10M | 165.87M | |
| |
| TOTAL LIABILITIES | | | 93.53M | 112.86M | 223.90M | 230.07M | 240.70M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -907.91M | -905.63M | -906.93M | -857.75M | -787.05M | |
| Additional Paid In Capital | | | 899.81M | 892.53M | 810.14M | 793.95M | 770.62M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | 0.00 | |
| Common Shares | | | 15.00K | 15.00K | 12.00K | 11.00K | 105.00K | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | 365.00K | 218.00K | -5.33M | -6.33M | -8.53M | |
| Shares Outstanding | | | 15.21M | 14.99M | 11.88M | 10.85M | 10.54M | |
| Tangible Book Value per Share | | | -2.06 | -2.37 | -12.73 | -12.30 | -8.75 | |
| Total Shareholders' Equity | | | -7.72M | -12.86M | -102.11M | -70.12M | -24.85M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 85.81M | 100.00M | 121.80M | 159.95M | 215.84M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -5.40 | -3.25 | -1.61 | -2.37 | -6.35 | |
| Current Ratio | | | 1.30 | 1.15 | 1.04 | 1.38 | 1.71 | |
| Return On Assets (ROA) | | | -4.30% | 1.30% | -40.38% | -44.20% | -24.26% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 9.76% | 5.71% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 14.95% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 107.45% | N/A | N/A | N/A | N/A | |