| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 53.03M | 51.46M | 96.61M | 19.01M | 2.31M | |
| Receivables | | | 265.84M | 100.59M | 39.44M | 38.25M | 20.37M | |
| Inventories | | | 2.27M | 1.04M | 1.84M | 549.00K | 440.00K | |
| Other Current Assets | | | 31.53M | 35.52M | 9.56M | 1.70M | 1.50M | |
| Total Current Assets | | | 352.67M | 188.62M | 147.45M | 59.51M | 24.62M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.40B | 1.72B | 1.09B | 606.49M | 399.55M | |
| Investments And Advances | | | 1.09M | 1.01M | 1.22M | 238.00K | 195.00K | |
| Goodwill | | | N/A | 17.76M | 16.71M | N/A | N/A | |
| Intangibles | | | 19.11M | 427.00K | 240.00K | 419.00K | 402.00K | |
| Other Non-Current Assets | | | 919.00K | 6.59M | 338.00K | 3.38M | N/A | |
| Total Non-Current Assets | | | 2.42B | 1.75B | 1.11B | 610.52M | 400.15M | |
| |
| TOTAL ASSETS | | | 2.77B | 1.94B | 1.25B | 670.03M | 424.77M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 206.50M | 32.44M | 1.40M | 1.05M | 28.90M | |
| Accounts Payable | | | 52.24M | 11.58M | 65.27M | 17.64M | 19.41M | |
| Other Current Liabilities | | | 99.11M | 79.63M | 19.58M | 1.93M | 15.26M | |
| Total Current Liabilities | | | 357.84M | 123.65M | 53.62M | 11.80M | 53.86M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.00B | 549.55M | 205.16M | 114.23M | 44.69M | |
| Deferred Taxes/Income | | | 11.97M | 11.97M | 10.19M | N/A | N/A | |
| Other Non-Current Liabilities | | | 25.00M | 17.95M | 24.55M | 3.43M | 968.00K | |
| Total Non-Current Liabilities | | | 1.04B | 579.48M | 239.90M | 117.66M | 45.65M | |
| |
| TOTAL LIABILITIES | | | 1.40B | 703.12M | 293.52M | 129.46M | 99.51M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 228.19M | 59.36M | -7.37M | 3.11M | -32.78M | |
| Additional Paid In Capital | | | 1.10B | 1.10B | 952.86M | 509.54M | 339.40M | |
| Common Shares | | | 47.14M | 47.14M | 41.84M | 26.57M | 18.64M | |
| Treasury Stock | | | -3.00M | -1.28M | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | -906.00K | 29.18M | -28.28M | 1.34M | N/A | |
| Shares Outstanding | | | 87.15M | 77.41M | 77.44M | 49.14M | 34.46M | |
| Tangible Book Value per Share | | | 3.86 | 3.90 | 3.03 | 2.73 | 2.34 | |
| Total Shareholders' Equity | | | 1.37B | 1.23B | 959.04M | 540.57M | 325.26M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 2.77B | 1.94B | 1.25B | 670.03M | 424.77M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.73 | 0.45 | 0.21 | 0.21 | 0.14 | |
| Current Ratio | | | 0.99 | 1.53 | 2.75 | 5.04 | 0.46 | |
| Return On Assets (ROA) | | | 9.46% | 3.36% | 0.92% | 5.30% | 1.75% | |
| Return On Equity (ROE) | | | 19.12% | 5.27% | 1.20% | 6.57% | 2.29% | |
| Return On Invested Capital (ROIC) | | | 9.07% | 3.03% | 1.28% | 5.07% | 2.49% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 9.27% | 3.11% | 1.39% | 5.22% | 2.51% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 9.35% | 3.15% | 1.42% | 5.22% | 2.51% | |