| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.76M | 4.69M | 20.17M | 87.20M | 132.00M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | 5.00M | 5.00M | 6.00M | N/A | N/A | |
| Receivables | | | 8.26M | 17.48M | 21.31M | 33.60M | 34.70M | |
| Inventories | | | 25.94M | 32.66M | 38.21M | 37.70M | 31.20M | |
| Other Current Assets | | | 17.79M | 4.55M | 5.67M | 1.20M | 900.00K | |
| Total Current Assets | | | 61.75M | 64.39M | 91.35M | 159.60M | 198.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 12.59M | 14.85M | 16.10M | 8.70M | 5.30M | |
| Investments And Advances | | | 2.31M | 2.44M | 2.93M | 5.10M | 12.80M | |
| Goodwill | | | 39.39M | 60.79M | 91.54M | 60.90M | 46.20M | |
| Intangibles | | | 33.40M | 52.22M | 39.80M | 25.90M | 5.90M | |
| Other Non-Current Assets | | | N/A | -1.00K | N/A | 0.00 | N/A | |
| Total Non-Current Assets | | | 87.69M | 130.30M | 150.38M | 100.70M | 70.10M | |
| |
| TOTAL ASSETS | | | 149.44M | 194.69M | 241.73M | 260.30M | 268.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 215.00K | 239.00K | 0.00 | 200.00K | |
| Current Portion Of LT Debt. | | | 48.18M | 47.25M | 5.94M | 6.70M | 6.00M | |
| Accrued Expenses | | | N/A | 16.65M | 9.69M | 9.40M | 28.00M | |
| Accounts Payable | | | 14.01M | 16.31M | 15.07M | 15.00M | 18.70M | |
| Other Current Liabilities | | | 17.28M | 10.43M | 20.46M | 8.60M | 14.40M | |
| Total Current Liabilities | | | 79.47M | 90.86M | 51.40M | 39.70M | 67.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 13.63M | 14.96M | 59.58M | 45.30M | 29.20M | |
| Other Non-Current Liabilities | | | 12.04M | 8.38M | 6.44M | 8.40M | 4.70M | |
| Total Non-Current Liabilities | | | 25.67M | 23.26M | 65.85M | 58.10M | 33.80M | |
| |
| TOTAL LIABILITIES | | | 105.13M | 114.11M | 117.25M | 97.80M | 101.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 9.65M | 53.90M | 97.81M | 135.90M | 119.40M | |
| Additional Paid In Capital | | | 32.78M | 25.60M | 25.60M | 25.60M | 47.30M | |
| Minority Interest | | | 0.00 | -81.00K | -165.00K | 4.40M | N/A | |
| Common Shares | | | 1.88M | 1.08M | 1.08M | 1.00M | 1.10M | |
| Other Shareholders' Equity | | | N/A | -1.00K | N/A | N/A | 0.00 | |
| Shares Outstanding | | | 18.37M | 12.65M | 12.65M | 10.30M | 10.30M | |
| Tangible Book Value per Share | | | -1.55 | -2.56 | -0.54 | 7.35 | 11.23 | |
| Total Shareholders' Equity | | | 44.31M | 80.58M | 124.48M | 162.50M | 167.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 149.44M | 194.69M | 241.73M | 260.30M | 268.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.31 | 0.19 | 0.48 | 0.28 | 0.18 | |
| Current Ratio | | | 0.78 | 0.71 | 1.78 | 4.02 | 2.95 | |
| Return On Assets (ROA) | | | -47.50% | -22.26% | -15.36% | 5.99% | 38.68% | |
| Return On Equity (ROE) | | | -160.22% | -53.78% | -29.82% | 9.60% | 61.98% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 12.93% | 51.21% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 12.93% | 51.21% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 21.31% | 69.03% | |