|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents, at Carrying Value
|
|
$64.5m
|
$84.5m
|
$38.0m
|
$56.1m
|
$31.9m
|
$38.6m
|
|
Accounts receivable, net
|
|
$1.8m
|
$4.1m
|
$4.7m
|
$7.8m
|
$3.6m
|
$2.4m
|
|
Other current assets
|
|
$5.3m
|
$8.6m
|
$7.1m
|
$6.2m
|
$8.5m
|
$6.1m
|
|
Cash Cash Equivalents And Short Term Investments
|
|
—
|
—
|
$104.9m
|
$62.4m
|
$44.2m
|
$48.1m
|
|
Other Short Term Investments
|
|
—
|
—
|
$66.9m
|
$8.1m
|
$12.3m
|
$9.5m
|
|
Inventory, Net
|
|
$3.5m
|
$9.8m
|
$17.5m
|
$15.7m
|
$690k
|
—
|
|
Assets, Current
|
|
$75.2m
|
$228.4m
|
$134.2m
|
$93.9m
|
$56.9m
|
$56.7m
|
|
Total current assets
|
|
$75.2m
|
$228.4m
|
$134.2m
|
$93.9m
|
$56.9m
|
$56.7m
|
|
Property, Plant and Equipment, Net
|
|
$41.1m
|
$55.5m
|
$92.5m
|
$87.7m
|
$68.5m
|
$67.2m
|
|
Goodwill
|
|
$0
|
$12.2m
|
$11.6m
|
$12.0m
|
$10.7m
|
$10.7m
|
|
Goodwill And Other Intangible Assets
|
|
—
|
—
|
$22.1m
|
$11.2m
|
$10.7m
|
$10.7m
|
|
Other Intangible Assets
|
|
—
|
$13.9m
|
$10.5m
|
$8.2m
|
—
|
—
|
|
Operating Lease, Right-of-Use Asset
|
|
$23.7m
|
$39.3m
|
$46.2m
|
$42.1m
|
$28.9m
|
$25.4m
|
|
Other Assets, Noncurrent
|
|
$3.0m
|
$11.5m
|
$7.0m
|
$6.2m
|
$6.2m
|
$7.2m
|
|
Operating lease right-of-use assets
|
|
$23.7m
|
$39.3m
|
$46.2m
|
$42.1m
|
$28.9m
|
$25.4m
|
|
Accounts Receivable, after Allowance for Credit Loss, Current
|
|
$1.8m
|
$4.1m
|
$4.7m
|
$7.8m
|
$3.6m
|
$2.4m
|
|
Marketable securities
|
|
$0
|
$121.3m
|
$66.9m
|
$8.1m
|
$12.3m
|
$9.5m
|
|
Accrued and other current liabilities
|
|
$32.5m
|
$45.3m
|
$50.2m
|
$35.9m
|
$29.9m
|
$24.5m
|
|
Seller payable
|
|
$13.7m
|
$19.1m
|
$16.2m
|
$21.5m
|
$15.1m
|
$18.3m
|
|
Operating lease liabilities, current
|
|
$3.6m
|
$3.9m
|
$6.4m
|
$5.9m
|
$4.3m
|
$5.4m
|
|
Operating lease liabilities, non-current
|
|
$21.6m
|
$37.0m
|
$48.7m
|
$44.6m
|
$32.5m
|
$28.6m
|
|
Other non-current liabilities
|
|
$2.7m
|
$1.1m
|
$3.0m
|
$2.8m
|
$2.8m
|
$2.8m
|
|
Accumulated Depreciation
|
|
—
|
—
|
($31.9m)
|
($45.2m)
|
($61.1m)
|
($71.4m)
|
|
Assets Held For Sale Current
|
|
—
|
—
|
—
|
$17.6m
|
$0
|
—
|
|
Capital Lease Obligations
|
|
—
|
—
|
$55.1m
|
$36.4m
|
$36.8m
|
$34.0m
|
|
Construction In Progress
|
|
—
|
—
|
$36.5m
|
$4.8m
|
$5.6m
|
$6.9m
|
|
Current Accrued Expenses
|
|
—
|
—
|
$10.2m
|
$5.1m
|
$5.2m
|
$6.0m
|
|
Current Capital Lease Obligation
|
|
—
|
—
|
$6.4m
|
$4.6m
|
$4.3m
|
$5.4m
|
|
Current Debt
|
|
—
|
—
|
$3.9m
|
$3.8m
|
$3.9m
|
$3.9m
|
|
Current Debt And Capital Lease Obligation
|
|
—
|
—
|
$10.3m
|
$8.4m
|
$8.2m
|
$9.3m
|
|
Current Deferred Liabilities
|
|
—
|
—
|
$25.7m
|
$16.3m
|
$15.6m
|
$9.6m
|
|
Current Provisions
|
|
—
|
—
|
$4.9m
|
$3.0m
|
$3.1m
|
$3.8m
|
|
Finished Goods
|
|
—
|
$8.2m
|
$14.9m
|
$12.4m
|
—
|
—
|
|
Foreign Currency Translation Adjustments
|
|
—
|
($729k)
|
($3.1m)
|
—
|
—
|
—
|
|
Gross PPE
|
|
—
|
—
|
$170.6m
|
$151.1m
|
$158.4m
|
$164.0m
|
|
Invested Capital
|
|
—
|
—
|
$169.7m
|
$129.8m
|
$78.3m
|
$77.3m
|
|
Leases
|
|
—
|
—
|
$15.7m
|
$24.1m
|
$23.9m
|
$23.5m
|
|
Liabilities Heldfor Sale Non Current
|
|
—
|
—
|
—
|
$13.4m
|
$0
|
—
|
|
Long Term Capital Lease Obligation
|
|
—
|
—
|
$48.7m
|
$31.8m
|
$32.5m
|
$28.6m
|
|
Machinery Furniture Equipment
|
|
—
|
—
|
$72.2m
|
$94.1m
|
$100.1m
|
$108.3m
|
|
Net PPE
|
|
—
|
—
|
$138.6m
|
$105.9m
|
$97.3m
|
$92.6m
|
|
Net Tangible Assets
|
|
—
|
—
|
$117.9m
|
$92.7m
|
$45.6m
|
$48.4m
|
|
Ordinary Shares Number
|
|
—
|
—
|
$101.5m
|
$108.8m
|
$116.1m
|
$127.0m
|
|
Other Current Borrowings
|
|
—
|
—
|
$3.9m
|
$3.8m
|
$3.9m
|
$3.9m
|
|
Other Current Liabilities
|
|
—
|
$13.2m
|
—
|
$14.1m
|
—
|
—
|
|
Other Equity Adjustments
|
|
—
|
—
|
($4.2m)
|
($2.4m)
|
$3k
|
$3k
|
|
Other Non Current Assets
|
|
—
|
—
|
$7.0m
|
$38.9m
|
$6.2m
|
$7.2m
|
|
Other Properties
|
|
—
|
—
|
$46.2m
|
$28.1m
|
$28.9m
|
$25.4m
|
|
Properties
|
|
—
|
—
|
$0
|
$0
|
$0
|
$0
|
|
Restricted Cash
|
|
—
|
$560k
|
$383k
|
—
|
—
|
—
|
|
Share Issued
|
|
—
|
—
|
$101.5m
|
$108.8m
|
$116.1m
|
$127.0m
|
|
Tangible Book Value
|
|
—
|
—
|
$117.9m
|
$92.7m
|
$45.6m
|
$48.4m
|
|
Unrealized Gain Loss
|
|
—
|
($365k)
|
($1.1m)
|
—
|
—
|
—
|
|
Work In Process
|
|
—
|
$1.6m
|
$2.6m
|
$3.3m
|
—
|
—
|
|
Working Capital
|
|
—
|
—
|
$49.8m
|
$17.2m
|
($4.6m)
|
($5.7m)
|
|
Accrued Liabilities, Current
|
|
$32.5m
|
$45.3m
|
$50.2m
|
$35.9m
|
$29.9m
|
$24.5m
|
|
Total stockholders’ equity
|
|
($222.2m)
|
$205.7m
|
$140.0m
|
$103.9m
|
$56.3m
|
$59.2m
|
|
Total Capitalization
|
|
—
|
—
|
$165.8m
|
$125.9m
|
$74.5m
|
$73.5m
|
|
Total Debt
|
|
—
|
—
|
$84.8m
|
$62.3m
|
$58.8m
|
$52.1m
|
|
Total Non Current Assets
|
|
—
|
—
|
$167.8m
|
$156.1m
|
$114.3m
|
$110.6m
|
|
Total Tax Payable
|
|
—
|
—
|
$4.3m
|
$2.6m
|
$2.6m
|
$2.6m
|
|
Assets
|
|
$142.9m
|
$360.8m
|
$301.9m
|
$250.0m
|
$171.2m
|
$167.2m
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$142.9m
|
$360.8m
|
$301.9m
|
$250.0m
|
$171.2m
|
$167.2m
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Operating Lease, Liability, Current
|
|
$3.6m
|
$3.9m
|
$6.4m
|
$5.9m
|
$4.3m
|
$5.4m
|
|
Accounts Payable, Current
|
|
$9.4m
|
$13.3m
|
$7.8m
|
$9.5m
|
$8.3m
|
$10.3m
|
|
Long-term Debt, Current Maturities
|
|
$3.3m
|
$7.8m
|
$3.9m
|
$3.8m
|
$3.9m
|
$3.9m
|
|
Operating Lease, Liability, Noncurrent
|
|
$21.6m
|
$37.0m
|
$48.7m
|
$44.6m
|
$32.5m
|
$28.6m
|
|
Long-term Debt, Excluding Current Maturities
|
|
$31.2m
|
$27.6m
|
$25.8m
|
$22.0m
|
$18.2m
|
$14.3m
|
|
Current portion of long-term debt
|
|
$3.3m
|
$7.8m
|
$3.9m
|
$3.8m
|
$3.9m
|
$3.9m
|
|
Long-term debt, net of current portion
|
|
$31.2m
|
$27.6m
|
$25.8m
|
$22.0m
|
$18.2m
|
$14.3m
|
|
Current Deferred Revenue
|
|
—
|
—
|
$25.7m
|
$16.3m
|
$15.6m
|
$9.6m
|
|
Payables And Accrued Expenses
|
|
—
|
—
|
$38.5m
|
$32.3m
|
$31.3m
|
$37.2m
|
|
Liabilities, Current
|
|
$62.6m
|
$89.4m
|
$84.4m
|
$76.7m
|
$61.5m
|
$62.4m
|
|
Total current liabilities
|
|
$62.6m
|
$89.4m
|
$84.4m
|
$76.7m
|
$61.5m
|
$62.4m
|
|
Other Liabilities, Noncurrent
|
|
$2.7m
|
$1.1m
|
$3.0m
|
$2.8m
|
$2.8m
|
$2.8m
|
|
Long Term Debt And Capital Lease Obligation
|
|
—
|
—
|
$74.5m
|
$53.8m
|
$50.6m
|
$42.9m
|
|
Pensionand Other Post Retirement Benefit Plans Current
|
|
—
|
—
|
$5.0m
|
$2.4m
|
$3.4m
|
$2.5m
|
|
Liabilities
|
|
$118.0m
|
$155.1m
|
$161.9m
|
$146.1m
|
$114.9m
|
$108.1m
|
|
Stockholders’ equity:
|
|
|
|
|
|
|
|
|
Common Stock, Value, Issued
|
|
$1k
|
$10k
|
$10k
|
$11k
|
$11k
|
$12k
|
|
Additional Paid in Capital
|
|
$30.0m
|
$522.2m
|
$551.9m
|
$585.2m
|
$612.1m
|
$635.3m
|
|
Retained Earnings (Accumulated Deficit)
|
|
($252.2m)
|
($315.3m)
|
($407.6m)
|
($478.9m)
|
($555.9m)
|
($576.1m)
|
|
Accumulated Other Comprehensive Income (Loss), Net of Tax
|
|
$0
|
($1.1m)
|
($4.2m)
|
($2.4m)
|
$3k
|
$3k
|
|
Class A and B common stock, $0.0001 par value; 1,120,000 shares authorized as of December 31, 2025 and 2024; 127,027 and 116,134 shares issued and outstanding as of December 31, 2025 and 2024, respectively
|
|
1k
|
10k
|
10k
|
11k
|
11k
|
12k
|
|
Capital Stock
|
|
—
|
—
|
$10k
|
$11k
|
$11k
|
$12k
|
|
Gains Losses Not Affecting Retained Earnings
|
|
—
|
—
|
($4.2m)
|
($2.4m)
|
$3k
|
$3k
|
|
Stockholders' Equity Attributable to Parent
|
|
($222.2m)
|
$205.7m
|
$140.0m
|
$103.9m
|
$56.3m
|
$59.2m
|
|
Total Equity Gross Minority Interest
|
|
—
|
—
|
$140.0m
|
$103.9m
|
$56.3m
|
$59.2m
|
|
Total Non Current Liabilities Net Minority Interest
|
|
—
|
—
|
$77.5m
|
$69.4m
|
$53.4m
|
$45.7m
|
|
Liabilities and Equity
|
|
$142.9m
|
$360.8m
|
$301.9m
|
$250.0m
|
$171.2m
|
$167.2m
|