| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 7.19M | 11.29M | 15.50M | 10.30M | 20.50M | |
| Receivables | | | 50.58M | 78.95M | 62.00M | 63.60M | 81.80M | |
| Inventories | | | 111.71M | 116.26M | 68.70M | 78.90M | 65.30M | |
| Other Current Assets | | | 31.89M | 47.75M | 27.60M | 8.20M | 9.60M | |
| Total Current Assets | | | 201.36M | 254.25M | 173.70M | 160.90M | 177.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 45.30M | 55.70M | 43.10M | 48.40M | 51.10M | |
| Goodwill | | | 92.93M | 99.05M | N/A | N/A | N/A | |
| Intangibles | | | 83.67M | 102.76M | 9.40M | 2.80M | 1.30M | |
| Other Non-Current Assets | | | 20.48M | 10.88M | 400.00K | 600.00K | 600.00K | |
| Total Non-Current Assets | | | 242.39M | 268.40M | 52.90M | 51.80M | 53.00M | |
| |
| TOTAL ASSETS | | | 443.75M | 522.65M | 226.60M | 212.70M | 230.00M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 6.95M | 14.05M | 2.70M | 2.80M | 2.50M | |
| Accrued Expenses | | | 43.18M | 46.70M | 30.00M | 40.90M | 37.40M | |
| Accounts Payable | | | 105.09M | 89.05M | 78.00M | 83.70M | 56.20M | |
| Other Current Liabilities | | | 28.49M | 32.35M | 29.40M | 100.00K | 0.00 | |
| Total Current Liabilities | | | 183.71M | 182.14M | 140.10M | 127.50M | 96.10M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 169.82M | 176.43M | 50.70M | 66.30M | 68.90M | |
| Deferred Taxes/Income | | | 5.23M | 5.29M | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 67.95M | 89.42M | 8.80M | 300.00K | 100.00K | |
| Total Non-Current Liabilities | | | 242.99M | 273.55M | 59.50M | 66.50M | 68.90M | |
| |
| TOTAL LIABILITIES | | | 426.70M | 455.70M | 199.60M | 194.00M | 165.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -539.51M | -469.46M | -447.50M | -434.20M | -377.90M | |
| Additional Paid In Capital | | | 563.51M | 538.63M | 474.40M | 452.80M | 442.20M | |
| Minority Interest | | | 0.00 | 2.41M | N/A | N/A | N/A | |
| Common Shares | | | 296.00K | 216.00K | 100.00K | 100.00K | 700.00K | |
| Other Shareholders' Equity | | | -7.26M | -2.43M | N/A | N/A | N/A | |
| Shares Outstanding | | | 28.92M | 21.57M | 13.00M | 8.20M | 6.80M | |
| Tangible Book Value per Share | | | -5.52 | -6.25 | 1.36 | 1.94 | 9.37 | |
| Total Shareholders' Equity | | | 17.04M | 66.95M | 27.10M | 18.70M | 65.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 443.75M | 522.65M | 226.60M | 212.70M | 230.00M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 9.96 | 2.64 | 1.87 | 3.55 | 1.06 | |
| Current Ratio | | | 1.10 | 1.40 | 1.24 | 1.26 | 1.84 | |
| Return On Assets (ROA) | | | -15.78% | -4.21% | -5.83% | -26.47% | -9.65% | |
| Return On Equity (ROE) | | | -410.99% | -32.87% | -48.71% | -301.07% | -34.15% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |