ASSETS | |
---|
Current Assets | |
---|
Cash | | | 15.23M | 14.39M | 13.98M | 15.60M | 15.60M | |
Receivables | | | 2.50M | 3.03M | 3.46M | 2.50M | 5.10M | |
Inventories | | | 658.50K | 715.70K | 753.40K | 700.00K | 600.00K | |
Other Current Assets | | | 2.03M | 1.44M | 1.46M | 1.20M | 1.40M | |
Total Current Assets | | | 20.42M | 19.57M | 19.65M | 20.00M | 22.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 77.13M | 78.21M | 81.69M | 85.30M | 87.30M | |
Investments And Advances | | | 1.16M | 1.16M | 1.16M | 1.20M | 1.50M | |
Goodwill | | | N/A | N/A | N/A | 57.90M | 57.90M | |
Intangibles | | | 76.89M | 76.89M | 76.89M | 19.00M | 19.00M | |
Total Non-Current Assets | | | 155.19M | 156.27M | 159.75M | 163.40M | 165.70M | |
|
TOTAL ASSETS | | | 175.61M | 175.84M | 179.40M | 183.40M | 188.40M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 14.08M | 14.56M | 21.44M | 28.00M | 27.40M | |
Accounts Payable | | | 5.93M | 4.73M | 4.55M | 4.60M | 3.90M | |
Other Current Liabilities | | | 1.20M | 1.12M | 855.00K | 700.00K | 0.00 | |
Total Current Liabilities | | | 21.21M | 20.41M | 26.85M | 33.30M | 31.30M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 31.81M | 33.71M | 36.33M | 38.80M | 34.50M | |
Deferred Taxes/Income | | | 7.48M | 7.44M | 7.42M | 7.40M | 8.10M | |
Total Non-Current Liabilities | | | 39.29M | 41.15M | 43.75M | 46.20M | 49.10M | |
|
TOTAL LIABILITIES | | | 60.50M | 61.56M | 70.60M | 79.50M | 80.40M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -21.19M | -25.60M | -34.66M | -47.40M | -46.60M | |
Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
Minority Interest | | | N/A | N/A | N/A | 0.00 | 6.50M | |
Common Shares | | | 136.30M | 139.88M | 143.45M | 151.30M | 154.60M | |
Shares Outstanding | | | 20.71M | 21.04M | 21.37M | 22.30M | 22.70M | |
Tangible Book Value per Share | | | 1.85 | 1.78 | 1.49 | 1.21 | 1.37 | |
Total Shareholders' Equity | | | 115.11M | 114.28M | 108.80M | 103.90M | 108.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 175.61M | 175.84M | 179.40M | 183.40M | 188.40M | |
|
Statistics | |
---|
Debt/Equity | | | 0.28 | 0.29 | 0.33 | 0.37 | 0.32 | |
Current Ratio | | | 0.96 | 0.96 | 0.73 | 0.60 | 0.73 | |
Return On Assets (ROA) | | | 11.84% | 11.18% | 11.74% | 6.92% | 2.97% | |
Return On Equity (ROE) | | | 18.07% | 17.20% | 19.35% | 12.22% | 5.19% | |
Return On Invested Capital (ROIC) | | | 14.53% | 13.84% | 15.32% | 9.79% | 4.75% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 14.53% | 13.84% | 15.32% | 9.79% | 4.75% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 28.95% | 27.40% | 30.90% | 20.08% | 9.31% | |