| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 3.67M | 6.77M | 17.65M | 4.21M | 901.00K | |
| Receivables | | | 98.20M | 106.88M | 120.60M | 54.65M | 52.43M | |
| Inventories | | | 21.52M | 23.84M | 28.84M | 20.22M | 12.13M | |
| Other Current Assets | | | 4.57M | 5.99M | 13.96M | 2.98M | 2.58M | |
| Total Current Assets | | | 127.96M | 143.48M | 181.05M | 82.06M | 68.04M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 196.49M | 197.32M | 190.16M | 40.28M | 41.89M | |
| Goodwill | | | 22.75M | 22.75M | 22.27M | 16.97M | 16.97M | |
| Intangibles | | | 7.37M | 8.28M | 10.62M | 2.51M | 4.04M | |
| Other Non-Current Assets | | | 15.15M | 20.47M | 14.66M | 7.66M | 9.14M | |
| Total Non-Current Assets | | | 241.75M | 248.82M | 237.70M | 67.42M | 72.04M | |
| |
| TOTAL ASSETS | | | 369.71M | 392.30M | 418.75M | 149.48M | 140.08M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 880.00K | 1.56M | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 20.66M | 25.70M | 16.66M | 18.46M | 17.87M | |
| Accounts Payable | | | 45.29M | 59.89M | 75.77M | 44.13M | 37.59M | |
| Other Current Liabilities | | | 6.56M | 14.21M | 22.55M | 6.89M | 7.39M | |
| Total Current Liabilities | | | 72.51M | 100.69M | 116.53M | 69.48M | 62.84M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 240.07M | 227.12M | 238.91M | 48.39M | 57.53M | |
| Deferred Taxes/Income | | | 0.00 | 60.00K | N/A | N/A | 0.00 | |
| Other Non-Current Liabilities | | | 17.73M | 24.48M | 34.55M | 8.76M | 11.67M | |
| Total Non-Current Liabilities | | | 257.79M | 251.66M | 273.46M | 57.16M | 69.20M | |
| |
| TOTAL LIABILITIES | | | 330.30M | 352.34M | 389.99M | 126.63M | 132.04M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -248.18M | -248.02M | -258.29M | -236.97M | -251.40M | |
| Additional Paid In Capital | | | 3.22M | 3.08M | 3.13M | 3.13M | 2.79M | |
| Common Shares | | | 284.12M | 284.59M | 283.74M | 256.48M | 256.48M | |
| Other Shareholders' Equity | | | 247.00K | 307.00K | 177.00K | 207.00K | 173.00K | |
| Shares Outstanding | | | 55.06M | 55.31M | 55.02M | 44.06M | 44.06M | |
| Tangible Book Value per Share | | | 0.17 | 0.16 | -0.07 | 0.08 | -0.29 | |
| Total Shareholders' Equity | | | 39.41M | 39.96M | 28.76M | 22.85M | 8.04M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 369.71M | 392.30M | 418.75M | 149.48M | 140.08M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 6.09 | 5.71 | 8.36 | 2.12 | 7.15 | |
| Current Ratio | | | 1.76 | 1.43 | 1.55 | 1.18 | 1.08 | |
| Return On Assets (ROA) | | | 2.86% | 0.91% | -3.79% | 9.34% | 1.12% | |
| Return On Equity (ROE) | | | 26.86% | 8.93% | -55.12% | 61.13% | 19.46% | |
| Return On Invested Capital (ROIC) | | | 8.84% | 9.35% | 7.10% | 23.04% | 11.97% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 8.95% | 9.57% | 7.53% | 24.32% | 12.11% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 9.97% | 10.73% | 8.51% | 32.73% | 16.71% | |