| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 7.72M | 24.27M | 24.80M | 4.90M | 6.90M | |
| Receivables | | | 78.53M | 76.15M | 65.40M | 73.00M | 148.30M | |
| Inventories | | | 6.90M | 6.29M | 5.90M | 14.80M | 25.80M | |
| Other Current Assets | | | 52.70M | 41.02M | 9.70M | 5.80M | 5.10M | |
| Total Current Assets | | | 145.84M | 147.72M | 105.80M | 98.50M | 186.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 106.08M | 70.47M | 49.50M | 85.30M | 88.90M | |
| Investments And Advances | | | 7.00K | 7.00K | 800.00K | 5.10M | 5.10M | |
| Goodwill | | | 62.19M | 62.19M | 62.20M | 74.20M | 74.20M | |
| Intangibles | | | 47.61M | 53.53M | 61.40M | 92.50M | 100.90M | |
| Other Non-Current Assets | | | 10.15M | 10.18M | 1.20M | 200.00K | 3.60M | |
| Total Non-Current Assets | | | 226.04M | 196.38M | 175.20M | 257.30M | 272.70M | |
| |
| TOTAL ASSETS | | | 371.88M | 344.11M | 281.00M | 355.80M | 458.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 21.64M | 14.55M | 24.50M | 34.90M | 23.30M | |
| Accrued Expenses | | | 24.40M | 34.88M | 33.60M | 35.50M | 38.00M | |
| Accounts Payable | | | 30.07M | 30.64M | 15.60M | 25.50M | 24.80M | |
| Other Current Liabilities | | | 51.73M | 36.19M | 10.60M | 18.80M | 26.10M | |
| Total Current Liabilities | | | 127.83M | 116.25M | 84.30M | 114.60M | 112.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 179.76M | 153.10M | 141.50M | 169.70M | 230.80M | |
| Deferred Taxes/Income | | | 1.26M | 949.00K | 400.00K | 1.50M | N/A | |
| Other Non-Current Liabilities | | | 39.00M | 17.47M | 7.10M | 16.70M | 22.60M | |
| Total Non-Current Liabilities | | | 220.28M | 171.79M | 149.30M | 188.70M | 254.20M | |
| |
| TOTAL LIABILITIES | | | 348.11M | 288.04M | 233.60M | 303.30M | 366.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -129.68M | -94.68M | -88.90M | -33.00M | 9.40M | |
| Additional Paid In Capital | | | 111.48M | 114.88M | 108.50M | 85.20M | 82.90M | |
| Minority Interest | | | 259.00K | 262.00K | 400.00K | 800.00K | 800.00K | |
| Common Shares | | | 41.97M | 35.87M | 27.70M | 300.00K | 300.00K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 3.37M | 3.34M | 30.10M | 29.60M | 29.10M | |
| Tangible Book Value per Share | | | -37.86 | -28.49 | -3.45 | -3.86 | -2.84 | |
| Total Shareholders' Equity | | | 23.77M | 56.07M | 47.30M | 52.50M | 92.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 371.88M | 344.11M | 281.00M | 355.80M | 458.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 7.56 | 2.73 | 2.99 | 3.23 | 2.49 | |
| Current Ratio | | | 1.14 | 1.27 | 1.26 | 0.86 | 1.66 | |
| Return On Assets (ROA) | | | -11.00% | -4.23% | -21.49% | -11.83% | -1.94% | |
| Return On Equity (ROE) | | | -172.02% | -25.97% | -127.70% | -80.19% | -9.61% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 10.41% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 10.41% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | 21.03% | |