ASSETS | |
---|
Current Assets | |
---|
Cash | | | 4.00M | 6.85M | 3.76M | 4.76M | 4.85M | |
Cash Equivalents | | | 85.00K | 53.00K | 33.00K | 37.00K | 47.00K | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 51.18M | 48.76M | 58.83M | 64.55M | 65.36M | |
Inventories | | | 1.58M | 1.62M | 1.83M | 1.74M | 1.91M | |
Other Current Assets | | | 8.72M | 8.52M | 8.26M | 6.08M | 6.74M | |
Total Current Assets | | | 65.56M | 65.80M | 72.72M | 77.16M | 78.90M | |
|
Non-Current Assets | |
---|
PPE Net | | | 11.18M | 12.58M | 14.81M | 17.33M | 19.79M | |
Investments And Advances | | | 2.88M | 2.72M | 2.88M | 3.54M | 2.97M | |
Goodwill | | | 17.40M | 17.27M | 17.29M | 17.29M | 17.29M | |
Intangibles | | | 54.56M | 55.31M | 54.83M | 55.81M | 55.92M | |
Total Non-Current Assets | | | 99.14M | 104.80M | 107.42M | 115.91M | 119.51M | |
|
TOTAL ASSETS | | | 164.70M | 170.60M | 180.13M | 193.07M | 198.42M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 11.07M | 6.97M | 5.36M | 31.40M | 19.67M | |
Current Portion Of LT Debt. | | | 7.51M | 4.67M | 7.46M | 5.97M | 3.88M | |
Accrued Expenses | | | 11.44M | 11.74M | 15.86M | 15.70M | 13.64M | |
Accounts Payable | | | 43.31M | 42.60M | 47.89M | 47.92M | 46.05M | |
Other Current Liabilities | | | 17.91M | 20.87M | 22.04M | 19.95M | 19.66M | |
Total Current Liabilities | | | 91.24M | 86.86M | 98.60M | 120.96M | 102.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 26.53M | 33.23M | 33.12M | 72.55M | 83.64M | |
Deferred Taxes/Income | | | 1.40M | 1.41M | 1.41M | 1.40M | 1.48M | |
Other Non-Current Liabilities | | | 24.57M | 24.65M | 23.64M | 10.15M | 9.58M | |
Total Non-Current Liabilities | | | 64.93M | 72.52M | 70.61M | 95.47M | 105.47M | |
|
TOTAL LIABILITIES | | | 156.17M | 159.38M | 169.22M | 216.43M | 208.37M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -117.90M | -115.22M | -115.74M | -133.23M | -119.82M | |
Additional Paid In Capital | | | 83.34M | 83.34M | 83.56M | 66.78M | 66.78M | |
Minority Interest | | | 12.43M | 13.23M | 12.45M | 11.38M | 10.76M | |
Common Shares | | | 43.10M | 43.10M | 43.10M | 43.10M | 43.10M | |
Treasury Stock | | | N/A | N/A | N/A | 0.00 | 0.00 | |
Shares Outstanding | | | 276.52M | 276.52M | 276.52M | 171.59M | 171.59M | |
Tangible Book Value per Share | | | -0.23 | -0.22 | -0.22 | -0.56 | -0.48 | |
Total Shareholders' Equity | | | 8.54M | 11.22M | 10.92M | -23.36M | -9.95M | |
|
TOTAL LIABILITIES AND EQUITY | | | 164.70M | 170.60M | 180.13M | 193.07M | 198.42M | |
|
Statistics | |
---|
Debt/Equity | | | 4.41 | 3.58 | 3.52 | -4.45 | -10.38 | |
Current Ratio | | | 0.72 | 0.76 | 0.74 | 0.64 | 0.77 | |
Return On Assets (ROA) | | | -1.75% | 0.60% | 9.62% | -6.74% | -10.23% | |
Return On Equity (ROE) | | | -33.80% | 9.16% | 158.79% | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 1.95% | 5.25% | 23.20% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.95% | 5.25% | 23.20% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 13.19% | 26.33% | 136.70% | N/A | N/A | |