ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 29.47M | 29.76M | 37.50M | 38.00M | N/A | |
Receivables | | | 275.00K | 245.00K | 300.00K | 100.00K | N/A | |
Other Current Assets | | | 4.59M | 4.23M | 2.50M | 9.00M | N/A | |
Total Current Assets | | | 34.33M | 34.23M | 40.40M | 47.10M | N/A | |
|
Non-Current Assets | |
---|
PPE Net | | | 29.44M | 25.34M | 39.00M | 45.60M | N/A | |
Goodwill | | | 8.72M | 8.72M | 8.70M | 8.70M | N/A | |
Intangibles | | | 2.32M | 3.84M | 5.40M | 6.90M | N/A | |
Other Non-Current Assets | | | 5.29M | 2.22M | 0.00 | 0.00 | N/A | |
Total Non-Current Assets | | | 45.77M | 40.11M | 53.00M | 61.20M | N/A | |
|
TOTAL ASSETS | | | 80.10M | 74.34M | 93.40M | 108.30M | N/A | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | N/A | |
Current Portion Of LT Debt. | | | 9.47M | 10.79M | 26.50M | 20.40M | N/A | |
Accrued Expenses | | | 15.12M | 18.78M | 9.70M | 5.50M | N/A | |
Accounts Payable | | | 11.56M | 8.34M | 8.10M | 10.00M | N/A | |
Other Current Liabilities | | | 4.49M | 5.08M | 2.50M | 1.60M | N/A | |
Total Current Liabilities | | | 40.63M | 42.98M | 46.80M | 37.60M | N/A | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 51.41M | 19.95M | 35.70M | 48.90M | N/A | |
Deferred Taxes/Income | | | 604.00K | 846.00K | 1.20M | 1.50M | N/A | |
Other Non-Current Liabilities | | | 3.95M | 1.18M | 200.00K | 1.40M | N/A | |
Total Non-Current Liabilities | | | 63.11M | 47.17M | 39.40M | 53.20M | N/A | |
|
TOTAL LIABILITIES | | | 103.74M | 90.15M | 86.20M | 90.80M | N/A | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -44.35M | -32.66M | N/A | N/A | N/A | |
Additional Paid In Capital | | | 21.49M | 17.33M | N/A | N/A | N/A | |
Minority Interest | | | 7.15M | 25.19M | 2.20M | 1.40M | N/A | |
Common Shares | | | 5.00K | 5.00K | 7.40M | 17.60M | N/A | |
Treasury Stock | | | -437.00K | -279.00K | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -342.00K | -203.00K | -200.00K | -100.00K | N/A | |
Shares Outstanding | | | 20.15M | 14.56M | 13.40M | 13.40M | N/A | |
Tangible Book Value per Share | | | -1.72 | -1.95 | -0.51 | 0.14 | N/A | |
Total Shareholders' Equity | | | -23.63M | -15.81M | 7.20M | 17.50M | N/A | |
|
TOTAL LIABILITIES AND EQUITY | | | 80.10M | 74.34M | 93.40M | 108.30M | N/A | |
|
Statistics | |
---|
Debt/Equity | | | -2.18 | -1.26 | 4.96 | 2.79 | N/A | |
Current Ratio | | | 0.85 | 0.80 | 0.86 | 1.25 | N/A | |
Return On Assets (ROA) | | | -14.59% | -35.11% | 4.28% | 5.45% | N/A | |
Return On Equity (ROE) | | | N/A | N/A | 55.56% | 33.71% | N/A | |
Return On Invested Capital (ROIC) | | | 73.04% | 106.77% | 43.82% | 32.73% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 288.24% | 2101.40% | 224.41% | 70.76% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 135.31% | N/A | |