ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | 0.00 | 200.00K | |
Cash Equivalents | | | 12.23M | 24.02M | 24.80M | 14.40M | 12.70M | |
Receivables | | | 29.71M | 63.25M | 84.50M | 43.70M | 37.40M | |
Inventories | | | 15.22M | 28.38M | 27.20M | 37.60M | 26.50M | |
Other Current Assets | | | 20.22M | 5.62M | 7.00M | 21.90M | 5.90M | |
Total Current Assets | | | 77.39M | 121.24M | 143.60M | 117.50M | 82.60M | |
|
Non-Current Assets | |
---|
PPE Net | | | 117.83M | 120.52M | 111.00M | 125.80M | 106.30M | |
Investments And Advances | | | N/A | N/A | N/A | 117.30M | 116.20M | |
Goodwill | | | 42.89M | 44.01M | 45.90M | 51.60M | 48.10M | |
Intangibles | | | 4.40M | 4.65M | 3.70M | 4.00M | 400.00K | |
Other Non-Current Assets | | | 3.58M | 19.03M | 3.00M | 1.00M | 500.00K | |
Total Non-Current Assets | | | 168.69M | 188.21M | 163.60M | 182.40M | 155.10M | |
|
TOTAL ASSETS | | | 246.08M | 309.45M | 307.20M | 299.90M | 237.70M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 140.50M | 174.97M | 184.40M | 149.90M | 113.20M | |
Current Portion Of LT Debt. | | | 4.00M | 9.82M | 4.80M | 10.20M | 6.60M | |
Accrued Expenses | | | 13.75M | 9.39M | 11.40M | 13.70M | 12.10M | |
Accounts Payable | | | 35.31M | 46.21M | 27.30M | 26.20M | 12.80M | |
Other Current Liabilities | | | 13.71M | 13.31M | 10.30M | 2.90M | 4.30M | |
Total Current Liabilities | | | 207.27M | 253.70M | 238.20M | 202.90M | 149.10M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 14.94M | 11.05M | 11.00M | 29.10M | 13.60M | |
Deferred Taxes/Income | | | 9.57M | 10.32M | 12.40M | 18.70M | 21.90M | |
Other Non-Current Liabilities | | | 8.98M | 5.17M | 700.00K | 1.50M | 1.20M | |
Total Non-Current Liabilities | | | 40.48M | 32.95M | 30.90M | 56.90M | 36.70M | |
|
TOTAL LIABILITIES | | | 247.75M | 286.65M | 269.10M | 259.80M | 185.80M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -139.68M | -115.35M | -102.70M | -83.60M | -74.40M | |
Additional Paid In Capital | | | 143.65M | 143.13M | 143.70M | 0.00 | 5.10M | |
Minority Interest | | | 6.99M | 6.41M | 6.90M | 7.50M | 100.00K | |
Common Shares | | | 27.00K | 27.00K | 100.00K | 120.00M | 120.00M | |
Other Shareholders' Equity | | | -5.67M | -5.00M | -3.00M | 3.70M | 6.30M | |
Shares Outstanding | | | 26.90M | 26.88M | 56.90M | 56.50M | 56.50M | |
Tangible Book Value per Share | | | -1.82 | -0.96 | -0.20 | -0.27 | 0.06 | |
Total Shareholders' Equity | | | -1.67M | 22.80M | 38.10M | 40.10M | 51.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 246.08M | 309.45M | 307.20M | 299.90M | 237.70M | |
|
Statistics | |
---|
Debt/Equity | | | -92.91 | 8.16 | 5.13 | 4.46 | 2.44 | |
Current Ratio | | | 0.37 | 0.48 | 0.60 | 0.58 | 0.55 | |
Return On Assets (ROA) | | | -9.89% | -4.10% | -6.22% | -2.67% | -0.04% | |
Return On Equity (ROE) | | | N/A | -55.61% | -50.13% | -19.95% | -0.19% | |
Return On Invested Capital (ROIC) | | | N/A | 0.43% | N/A | 1.09% | 3.88% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 0.47% | N/A | 1.16% | 4.14% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 0.62% | N/A | 1.52% | 5.56% | |