| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 5.10M | 2.07M | 122.69M | 151.09M | 0.00 | |
| Marketable Securities | | | N/A | 0.00 | 1.95M | 1.71M | 1.92M | |
| Receivables | | | 4.48M | 2.41M | 205.84M | 195.13M | 126.78M | |
| Inventories | | | 5.45M | 5.01M | 4.35M | 2.59M | 2.65M | |
| Other Current Assets | | | 1.91M | 532.00K | 17.89M | 19.11M | 16.24M | |
| Total Current Assets | | | 16.94M | 10.02M | 352.08M | 369.40M | 303.81M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.11M | 7.54M | 246.35M | 198.79M | 188.02M | |
| Investments And Advances | | | 3.56M | 3.05M | 19.12M | 18.72M | 18.30M | |
| Goodwill | | | 38.00K | 38.00K | 74.39M | 74.57M | 74.26M | |
| Intangibles | | | 3.17M | 3.52M | 11.42M | 13.15M | 15.33M | |
| Other Non-Current Assets | | | 0.00 | 1.00K | 18.25M | 19.54M | 20.30M | |
| Total Non-Current Assets | | | 16.88M | 14.16M | 369.58M | 324.82M | 316.27M | |
| |
| TOTAL ASSETS | | | 33.82M | 24.18M | 721.66M | 694.22M | 620.08M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 6.71M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 15.06M | 0.00 | 117.54M | 36.06M | 19.42M | |
| Accrued Expenses | | | 1.88M | 1.83M | 49.70M | 40.38M | 29.70M | |
| Accounts Payable | | | 771.00K | 703.00K | 32.16M | 21.87M | 25.15M | |
| Other Current Liabilities | | | 3.50M | 4.09M | 140.88M | 191.05M | 163.91M | |
| Total Current Liabilities | | | 21.21M | 13.34M | 339.35M | 287.48M | 236.02M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 8.00K | 203.91M | 249.91M | 241.12M | |
| Deferred Taxes/Income | | | N/A | N/A | 4.00K | 20.00K | 6.00K | |
| Other Non-Current Liabilities | | | 149.00K | 186.00K | 29.48M | 41.39M | 41.10M | |
| Total Non-Current Liabilities | | | -186.00K | 531.00K | 233.39M | 291.32M | 282.22M | |
| |
| TOTAL LIABILITIES | | | 21.02M | 13.87M | 572.74M | 578.80M | 518.24M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.59M | 1.38M | 155.38M | 131.52M | 120.10M | |
| Additional Paid In Capital | | | 9.37M | 6.51M | 18.87M | 15.46M | 7.15M | |
| Minority Interest | | | -335.00K | 337.00K | -296.00K | N/A | N/A | |
| Common Shares | | | 5.02M | 460.00K | 920.00K | 920.00K | 920.00K | |
| Other Shareholders' Equity | | | 0.00 | 1.96M | -7.38M | -16.91M | -19.05M | |
| Shares Outstanding | | | 5.02M | 700.70K | 25.00M | 25.00M | 25.00M | |
| Tangible Book Value per Share | | | 1.91 | 9.63 | 2.52 | 1.11 | 0.49 | |
| Total Shareholders' Equity | | | 12.80M | 10.31M | 148.92M | 115.42M | 101.84M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 33.82M | 24.18M | 721.66M | 694.22M | 620.08M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.65 | 1.37 | 2.17 | 2.37 | |
| Current Ratio | | | 0.80 | 0.75 | 1.04 | 1.28 | 1.29 | |
| Return On Assets (ROA) | | | -42.62% | 119.54% | -0.79% | -0.90% | -1.09% | |
| Return On Equity (ROE) | | | -112.63% | 280.34% | -3.82% | -5.43% | -6.64% | |
| Return On Invested Capital (ROIC) | | | 190.98% | 226.96% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 320.72% | 257.35% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 560.53% | 334.30% | N/A | N/A | N/A | |