| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.23M | 1.81M | 2.29M | 6.00K | 0.00 | |
| Receivables | | | 22.64M | 26.63M | 18.69M | 2.49M | 2.10M | |
| Other Current Assets | | | 14.01M | 4.96M | 8.52M | 321.00K | 500.00K | |
| Total Current Assets | | | 38.88M | 33.40M | 29.50M | 2.82M | 2.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 262.20M | 231.00M | 191.87M | 14.00M | 13.30M | |
| Other Non-Current Assets | | | 23.50M | 27.73M | 35.71M | 18.00K | 0.00 | |
| Total Non-Current Assets | | | 285.69M | 258.73M | 227.58M | 14.02M | 13.30M | |
| |
| TOTAL ASSETS | | | 324.57M | 292.13M | 257.08M | 16.84M | 15.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 2.50M | 0.00 | 0.00 | 0.00 | 1.20M | |
| Current Portion Of LT Debt. | | | 317.00K | 317.00K | 4.43M | 19.00K | 100.00K | |
| Accounts Payable | | | 49.09M | 39.04M | 33.57M | 2.39M | 2.90M | |
| Other Current Liabilities | | | 1.60M | 2.04M | 1.60M | N/A | 0.00 | |
| Total Current Liabilities | | | 53.51M | 41.40M | 39.60M | 2.41M | 4.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 95.67M | 90.93M | 83.58M | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | 711.00K | 0.00 | |
| Other Non-Current Liabilities | | | 27.49M | 27.71M | 29.71M | 3.02M | 3.70M | |
| Total Non-Current Liabilities | | | 123.16M | 118.64M | 113.28M | 3.73M | 3.80M | |
| |
| TOTAL LIABILITIES | | | 176.67M | 160.04M | 152.88M | 6.14M | 7.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 88.29M | 71.24M | 41.76M | -5.87M | -11.00M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | 2.93M | 2.70M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 59.61M | 60.85M | 62.44M | 16.56M | 16.30M | |
| Other Shareholders' Equity | | | N/A | N/A | 3.35M | 2.93M | N/A | |
| Shares Outstanding | | | 14.46M | 14.67M | 14.94M | 6.01M | 6.00M | |
| Tangible Book Value per Share | | | 10.23 | 9.00 | 6.98 | 1.78 | 1.33 | |
| Total Shareholders' Equity | | | 147.91M | 132.09M | 104.20M | 10.70M | 8.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 324.57M | 292.13M | 257.08M | 16.84M | 15.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.66 | 0.69 | 0.80 | N/A | N/A | |
| Current Ratio | | | 0.73 | 0.81 | 0.74 | 1.17 | 0.63 | |
| Return On Assets (ROA) | | | 10.40% | 9.57% | 17.95% | 13.34% | -14.59% | |
| Return On Equity (ROE) | | | 22.82% | 21.16% | 44.28% | 21.00% | -29.00% | |
| Return On Invested Capital (ROIC) | | | 17.45% | 16.45% | 6.81% | 3.28% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 17.45% | 16.45% | 6.81% | 3.28% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 17.45% | 16.45% | 6.81% | 3.28% | N/A | |
