| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.05M | 1.17M | 800.00K | 600.00K | 1.50M | |
| Receivables | | | 5.55M | 3.36M | 3.80M | 3.80M | 38.60M | |
| Other Current Assets | | | 5.82M | 3.11M | 99.30M | 29.70M | 7.50M | |
| Total Current Assets | | | 12.42M | 7.64M | 103.90M | 34.10M | 47.50M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 123.57M | 114.24M | 113.30M | 117.30M | 248.30M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 6.73M | 6.73M | 6.70M | 6.70M | 6.70M | |
| Intangibles | | | 4.09M | 5.09M | 7.50M | 9.90M | 17.40M | |
| Other Non-Current Assets | | | 3.39M | 3.19M | 1.60M | 133.90M | 3.30M | |
| Total Non-Current Assets | | | 137.77M | 129.25M | 129.10M | 267.80M | 275.80M | |
| |
| TOTAL ASSETS | | | 150.19M | 136.90M | 233.00M | 301.90M | 323.30M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | 5.08M | 8.11M | 8.70M | 7.20M | 31.40M | |
| Accounts Payable | | | 4.65M | 3.15M | 1.70M | 4.90M | 6.00M | |
| Other Current Liabilities | | | 8.49M | 8.76M | 25.00M | 42.50M | 11.50M | |
| Total Current Liabilities | | | 18.23M | 20.02M | 35.30M | 54.60M | 48.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 115.00M | 98.00M | 252.60M | 255.60M | 265.60M | |
| Other Non-Current Liabilities | | | 11.03M | 11.32M | 11.30M | 13.10M | 15.70M | |
| Total Non-Current Liabilities | | | 126.03M | 109.32M | 263.90M | 268.70M | 281.30M | |
| |
| TOTAL LIABILITIES | | | 144.26M | 129.34M | 299.20M | 323.30M | 330.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Common Shares | | | 5.93M | 7.56M | -66.20M | -21.30M | -6.90M | |
| Shares Outstanding | | | 41.86M | 41.55M | 41.20M | 40.80M | 40.40M | |
| Tangible Book Value per Share | | | 9.03 | 9.11 | 7.24 | 8.34 | 8.59 | |
| Total Shareholders' Equity | | | 5.93M | 7.56M | -66.20M | -21.30M | -6.90M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 150.19M | 136.90M | 233.00M | 301.90M | 323.30M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 19.39 | 12.97 | -3.82 | -12.00 | -38.49 | |
| Current Ratio | | | 0.68 | 0.38 | 2.94 | 0.62 | 0.97 | |
| Return On Assets (ROA) | | | 23.65% | 80.74% | -5.79% | 6.09% | -12.99% | |
| Return On Equity (ROE) | | | 598.87% | 1462.62% | N/A | N/A | N/A | |
| Return On Invested Capital (ROIC) | | | 22.52% | 25.22% | 13.31% | 10.09% | 7.40% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 22.70% | 25.48% | 13.36% | 10.12% | 7.44% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 24.74% | 28.37% | 14.40% | 10.85% | 8.16% | |