| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 6.36M | 30.67M | 3.79M | 1.10M | 900.00K | |
| Receivables | | | 6.70M | 6.66M | 7.46M | 8.00M | 5.70M | |
| Inventories | | | 1.03M | 366.80K | 286.70K | 300.00K | 300.00K | |
| Other Current Assets | | | 1.40M | 3.44M | 1.33M | 500.00K | 300.00K | |
| Total Current Assets | | | 15.50M | 41.14M | 12.86M | 10.00M | 7.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 93.17M | 70.25M | 55.53M | 41.80M | 40.90M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 4.14M | 351.90K | 351.90K | 400.00K | 400.00K | |
| Intangibles | | | 1.76M | 46.00K | 96.10K | 100.00K | 200.00K | |
| Other Non-Current Assets | | | 6.79M | 6.55M | 3.97M | 3.10M | 2.50M | |
| Total Non-Current Assets | | | 105.85M | 77.20M | 59.95M | 45.40M | 43.90M | |
| |
| TOTAL ASSETS | | | 121.35M | 118.34M | 72.81M | 55.40M | 51.10M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.25M | 2.07M | 1.35M | 600.00K | 1.20M | |
| Accounts Payable | | | 5.25M | 2.80M | 2.35M | 2.00M | 1.60M | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Liabilities | | | 8.50M | 4.86M | 3.70M | 2.60M | 2.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 19.37M | 25.16M | 24.35M | 14.90M | 13.60M | |
| Deferred Taxes/Income | | | 8.43M | 6.01M | 3.97M | 3.10M | 2.50M | |
| Total Non-Current Liabilities | | | 27.80M | 31.16M | 28.31M | 18.00M | 16.00M | |
| |
| TOTAL LIABILITIES | | | 36.30M | 36.03M | 32.01M | 20.60M | 18.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -37.55M | -39.53M | -44.68M | -50.90M | -53.10M | |
| Additional Paid In Capital | | | 21.18M | 20.73M | 20.16M | 18.60M | 17.20M | |
| Common Shares | | | 101.42M | 101.12M | 65.32M | 67.00M | 68.20M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 77.51M | 77.23M | 49.69M | 51.00M | 47.90M | |
| Tangible Book Value per Share | | | 1.02 | 1.06 | 0.81 | 0.67 | 0.66 | |
| Total Shareholders' Equity | | | 85.05M | 82.31M | 40.80M | 34.80M | 32.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 121.35M | 118.34M | 72.81M | 55.40M | 51.10M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.23 | 0.31 | 0.60 | 0.43 | 0.42 | |
| Current Ratio | | | 1.82 | 8.46 | 3.48 | 3.85 | 2.48 | |
| Return On Assets (ROA) | | | 2.08% | 3.84% | 8.47% | 4.12% | -4.66% | |
| Return On Equity (ROE) | | | 2.97% | 5.52% | 15.12% | 6.55% | -7.39% | |
| Return On Invested Capital (ROIC) | | | 2.75% | 4.71% | 8.09% | 4.61% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 2.92% | 6.45% | 8.55% | 4.71% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.09% | 6.48% | 8.61% | 4.75% | N/A | |