| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 14.67M | 14.39M | 13.98M | 15.60M | 15.60M | |
| Receivables | | | 2.29M | 3.03M | 3.46M | 2.50M | 5.10M | |
| Inventories | | | 689.80K | 715.70K | 753.40K | 700.00K | 600.00K | |
| Other Current Assets | | | 1.81M | 1.44M | 1.46M | 1.20M | 1.40M | |
| Total Current Assets | | | 19.46M | 19.57M | 19.65M | 20.00M | 22.70M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 76.97M | 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 | | | 155.02M | 156.27M | 159.75M | 163.40M | 165.70M | |
| |
| TOTAL ASSETS | | | 174.48M | 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. | | | 13.65M | 14.56M | 21.44M | 28.00M | 27.40M | |
| Accounts Payable | | | 4.59M | 4.73M | 4.55M | 4.60M | 3.90M | |
| Other Current Liabilities | | | 1.03M | 1.12M | 855.00K | 700.00K | 0.00 | |
| Total Current Liabilities | | | 19.27M | 20.41M | 26.85M | 33.30M | 31.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 31.02M | 33.71M | 36.33M | 38.80M | 34.50M | |
| Deferred Taxes/Income | | | 7.51M | 7.44M | 7.42M | 7.40M | 8.10M | |
| Total Non-Current Liabilities | | | 38.53M | 41.15M | 43.75M | 46.20M | 49.10M | |
| |
| TOTAL LIABILITIES | | | 57.80M | 61.56M | 70.60M | 79.50M | 80.40M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -19.21M | -25.60M | -34.66M | -47.40M | -46.60M | |
| Minority Interest | | | N/A | N/A | N/A | 0.00 | 6.50M | |
| Common Shares | | | 135.90M | 139.88M | 143.45M | 151.30M | 154.60M | |
| Shares Outstanding | | | 20.68M | 21.04M | 21.37M | 22.30M | 22.70M | |
| Tangible Book Value per Share | | | 1.92 | 1.78 | 1.49 | 1.21 | 1.37 | |
| Total Shareholders' Equity | | | 116.69M | 114.28M | 108.80M | 103.90M | 108.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 174.48M | 175.84M | 179.40M | 183.40M | 188.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.27 | 0.29 | 0.33 | 0.37 | 0.32 | |
| Current Ratio | | | 1.01 | 0.96 | 0.73 | 0.60 | 0.73 | |
| Return On Assets (ROA) | | | 11.95% | 11.18% | 11.74% | 6.92% | 2.97% | |
| Return On Equity (ROE) | | | 17.87% | 17.20% | 19.35% | 12.22% | 5.19% | |
| Return On Invested Capital (ROIC) | | | 14.46% | 13.84% | 15.32% | 9.79% | 4.75% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 14.46% | 13.84% | 15.32% | 9.79% | 4.75% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 28.66% | 27.40% | 30.90% | 20.08% | 9.31% | |