ASSETS | |
---|
Current Assets | |
---|
Cash | | | 8.10M | 9.70M | 25.60M | 2.40M | 400.00K | |
Receivables | | | 200.00K | 1.70M | 1.10M | 100.00K | 0.00 | |
Other Current Assets | | | 1.80M | 5.30M | 2.80M | 1.70M | 100.00K | |
Total Current Assets | | | 10.10M | 16.70M | 29.50M | 4.20M | 500.00K | |
|
Non-Current Assets | |
---|
PPE Net | | | 212.30M | 209.70M | 134.80M | 29.40M | 31.00M | |
Other Non-Current Assets | | | 600.00K | 5.30M | 1.20M | 0.00 | 200.00K | |
Total Non-Current Assets | | | 213.90M | 219.50M | 140.20M | 29.40M | 31.30M | |
|
TOTAL ASSETS | | | 224.00M | 236.20M | 169.70M | 33.60M | 31.80M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 141.10M | 115.60M | 48.40M | 15.40M | 24.00M | |
Current Portion Of LT Debt. | | | N/A | 2.10M | 1.90M | 1.90M | N/A | |
Accrued Expenses | | | 3.80M | 4.30M | 3.50M | 800.00K | 1.10M | |
Accounts Payable | | | 6.20M | 11.50M | 10.70M | 2.70M | 3.80M | |
Other Current Liabilities | | | 5.90M | 1.80M | 700.00K | N/A | N/A | |
Total Current Liabilities | | | 157.00M | 135.30M | 65.20M | 20.80M | 28.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 15.20M | 24.90M | 4.80M | 5.50M | 4.00M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 400.00K | 500.00K | 0.00 | 900.00K | 100.00K | |
Total Non-Current Liabilities | | | 15.50M | 25.30M | 3.50M | 5.10M | 3.00M | |
|
TOTAL LIABILITIES | | | 172.50M | 160.60M | 68.70M | 25.90M | 31.90M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -57.60M | -24.30M | 1.60M | -4.50M | -1.00M | |
Additional Paid In Capital | | | 4.40M | 1.30M | 800.00K | 200.00K | 100.00K | |
Minority Interest | | | N/A | 0.00 | -1.30M | -1.30M | -1.10M | |
Common Shares | | | 104.60M | 98.60M | 98.60M | 12.00M | 700.00K | |
Shares Outstanding | | | 2.30M | 700.00K | 700.00K | 300.00K | 300.00K | |
Tangible Book Value per Share | | | -4.96 | 18.14 | 49.29 | 25.67 | -0.67 | |
Total Shareholders' Equity | | | 51.50M | 75.60M | 101.00M | 7.70M | -200.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 224.00M | 236.20M | 169.70M | 33.60M | 31.80M | |
|
Statistics | |
---|
Debt/Equity | | | 3.03 | 1.86 | 0.53 | 2.71 | -140.00 | |
Current Ratio | | | 0.06 | 0.12 | 0.45 | 0.20 | 0.02 | |
Return On Assets (ROA) | | | -20.44% | -10.45% | 3.61% | -10.51% | 0.75% | |
Return On Equity (ROE) | | | -88.89% | -32.65% | 6.07% | -45.84% | N/A | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 5.57% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 5.57% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 5.57% | N/A | N/A | |