| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 53.40M | 54.50M | 29.40M | 6.90M | 16.00M | |
| Receivables | | | 16.80M | 20.20M | 25.60M | 24.40M | 39.20M | |
| Inventories | | | 1.10M | 1.30M | 500.00K | 1.50M | 1.60M | |
| Other Current Assets | | | 5.70M | 4.60M | 2.90M | 6.00M | 9.30M | |
| Total Current Assets | | | 77.00M | 80.60M | 58.40M | 38.80M | 66.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 104.60M | 111.70M | 119.40M | 93.30M | 36.50M | |
| Investments And Advances | | | N/A | N/A | N/A | 0.00 | 600.00K | |
| Goodwill | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Intangibles | | | 33.00M | 33.10M | 34.90M | 33.20M | 42.30M | |
| Other Non-Current Assets | | | 11.50M | 11.80M | 12.50M | 15.60M | 19.70M | |
| Total Non-Current Assets | | | 149.40M | 156.60M | 167.30M | 147.50M | 104.90M | |
| |
| TOTAL ASSETS | | | 226.40M | 237.20M | 225.70M | 186.30M | 171.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 27.60M | 19.30M | 16.80M | 18.20M | 6.90M | |
| Accrued Expenses | | | 25.20M | 25.60M | 23.00M | 28.50M | 35.70M | |
| Accounts Payable | | | 36.40M | 38.80M | 31.00M | 32.00M | 39.70M | |
| Other Current Liabilities | | | 7.00M | 6.60M | 10.30M | 10.80M | 12.90M | |
| Total Current Liabilities | | | 96.20M | 90.30M | 81.10M | 89.50M | 95.20M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 134.40M | 148.30M | 138.40M | 72.60M | 38.90M | |
| Deferred Taxes/Income | | | 4.10M | 4.40M | 4.00M | 3.80M | 4.10M | |
| Other Non-Current Liabilities | | | 3.10M | 4.10M | 4.60M | 5.70M | 6.10M | |
| Total Non-Current Liabilities | | | 141.60M | 155.80M | 146.50M | 82.10M | 49.10M | |
| |
| TOTAL LIABILITIES | | | 237.80M | 246.10M | 227.60M | 171.60M | 144.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -49.70M | -47.20M | -40.20M | -23.60M | -167.20M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | 0.00 | 155.60M | |
| Minority Interest | | | 0.00 | -1.00M | -500.00K | 0.00 | 0.00 | |
| Common Shares | | | 38.30M | 38.30M | 38.30M | 38.30M | 38.30M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 7.65M | 7.65M | 7.65M | 7.65M | 7.65M | |
| Tangible Book Value per Share | | | -5.80 | -5.49 | -4.81 | -2.42 | -2.04 | |
| Total Shareholders' Equity | | | -11.40M | -8.90M | -1.90M | 14.70M | 26.70M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 226.40M | 237.20M | 225.70M | 186.30M | 171.00M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | -11.79 | -16.66 | -72.84 | 4.94 | 1.46 | |
| Current Ratio | | | 0.80 | 0.89 | 0.72 | 0.43 | 0.69 | |
| Return On Assets (ROA) | | | 4.73% | -2.95% | -7.58% | -6.49% | -3.51% | |
| Return On Equity (ROE) | | | N/A | N/A | N/A | -82.31% | -22.47% | |
| Return On Invested Capital (ROIC) | | | 7.62% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 12.92% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 22.65% | N/A | N/A | N/A | N/A | |