| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 32.40K | 26.60K | N/A | |
| Cash Equivalents | | | 9.30M | 3.74M | 7.58M | |
| Receivables | | | 90.30M | 71.02M | 47.41M | |
| Inventories | | | 25.61M | 2.66M | 1.91M | |
| Other Current Assets | | | 10.88M | 5.00M | 748.00K | |
| Total Current Assets | | | 136.13M | 82.45M | 57.65M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 127.48M | 78.93M | 92.77M | |
| Investments And Advances | | | 1.58M | 970.80K | 639.00K | |
| Goodwill | | | 35.30M | 36.04M | 36.62M | |
| Intangibles | | | 50.00M | 4.37M | 32.22M | |
| Other Non-Current Assets | | | 4.50K | 8.80K | 13.00K | |
| Total Non-Current Assets | | | 218.19M | 125.27M | 179.86M | |
| |
| TOTAL ASSETS | | | 354.32M | 207.73M | 237.51M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 40.60M | 19.30M | 15.09M | |
| Accrued Expenses | | | 4.39M | 3.44M | N/A | |
| Accounts Payable | | | 62.13M | 45.39M | 44.04M | |
| Other Current Liabilities | | | 79.30M | 42.10M | 11.02M | |
| Total Current Liabilities | | | 186.43M | 110.24M | 70.15M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 40.88M | 27.15M | 34.25M | |
| Deferred Taxes/Income | | | 2.33M | 2.34M | N/A | |
| Other Non-Current Liabilities | | | 74.96M | 45.52M | 78.04M | |
| Total Non-Current Liabilities | | | 124.88M | 77.87M | 119.87M | |
| |
| TOTAL LIABILITIES | | | 311.31M | 188.11M | 190.02M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 9.59M | 14.60M | N/A | |
| Additional Paid In Capital | | | 19.71M | N/A | N/A | |
| Minority Interest | | | 6.72M | 2.87M | 7.58M | |
| Common Shares | | | 13.69M | 5.00M | 24.49M | |
| Other Shareholders' Equity | | | 11.50K | 13.50K | 23.00M | |
| Shares Outstanding | | | 125.37M | 96.45M | 96.45M | |
| Tangible Book Value per Share | | | -0.34 | -0.22 | -0.22 | |
| Total Shareholders' Equity | | | 43.00M | 19.61M | 47.49M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 354.32M | 207.73M | 237.51M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.95 | 1.38 | 0.72 | |
| Current Ratio | | | 0.73 | 0.75 | 0.82 | |
| Return On Assets (ROA) | | | 0.07% | -1.11% | 1.72% | |
| Return On Equity (ROE) | | | 0.55% | -11.73% | 8.60% | |
| Return On Invested Capital (ROIC) | | | 4.70% | 2.22% | 5.69% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 4.97% | 2.31% | 5.96% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 10.76% | 4.06% | 10.47% | |