| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.68M | 9.69M | 11.74M | 9.97M | 24.95M | |
| Cash Equivalents | | | N/A | 0.00 | 2.10K | 0.00 | N/A | |
| Marketable Securities | | | 25.00K | 0.00 | 4.33M | 2.91M | 2.99M | |
| Receivables | | | 20.59M | 81.98M | 125.76M | 104.73M | 69.79M | |
| Inventories | | | 27.75M | 26.79M | 19.85M | 5.11M | 3.89M | |
| Other Current Assets | | | 1.47M | 8.15M | 7.75M | 8.53M | 4.12M | |
| Total Current Assets | | | 53.52M | 126.60M | 169.33M | 131.25M | 105.74M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.25M | 112.25M | 71.53M | 63.25M | 32.06M | |
| Investments And Advances | | | 819.70K | 2.26M | 4.03M | 9.33M | 1.44M | |
| Goodwill | | | 5.71M | 42.10M | 43.86M | 39.01M | 36.65M | |
| Intangibles | | | 4.42M | 35.37M | 11.08M | 8.96M | 5.05M | |
| Other Non-Current Assets | | | 0.00 | 2.12M | 14.40K | 25.70K | 0.00 | |
| Total Non-Current Assets | | | 17.86M | 196.99M | 132.89M | 122.79M | 77.23M | |
| |
| TOTAL ASSETS | | | 71.37M | 323.59M | 302.22M | 254.04M | 182.98M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.65M | 24.90M | 23.93M | 15.37M | 10.57M | |
| Accrued Expenses | | | 549.60K | 8.31M | 5.89M | 6.61M | 1.22M | |
| Accounts Payable | | | 13.51M | 59.26M | 76.11M | 72.04M | 45.51M | |
| Other Current Liabilities | | | 38.73M | 70.40M | 54.85M | 28.90M | 28.67M | |
| Total Current Liabilities | | | 54.44M | 162.87M | 160.78M | 122.92M | 85.97M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.63M | 46.51M | 47.80M | 33.31M | 17.18M | |
| Other Non-Current Liabilities | | | 629.90K | 71.33M | 45.45M | 51.24M | 49.15M | |
| Total Non-Current Liabilities | | | 7.45M | 128.74M | 99.49M | 89.27M | 71.63M | |
| |
| TOTAL LIABILITIES | | | 61.89M | 291.61M | 260.27M | 212.19M | 157.59M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -4.06M | 13.37M | 23.38M | 23.26M | 12.99M | |
| Additional Paid In Capital | | | 3.01M | 8.01M | 8.00M | 8.00M | 2.22M | |
| Minority Interest | | | 3.19M | 10.90M | 6.24M | 4.73M | 5.30M | |
| Common Shares | | | 10.53M | 10.53M | 10.53M | 10.53M | 10.16M | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | 0.00 | 64.80K | 34.20K | 51.90K | 12.40K | |
| Shares Outstanding | | | 96.45M | 96.45M | 96.45M | 96.45M | 95.45M | |
| Tangible Book Value per Share | | | -0.01 | -0.47 | -0.13 | -0.06 | -0.17 | |
| Total Shareholders' Equity | | | 9.48M | 31.98M | 41.95M | 41.85M | 25.38M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 71.37M | 323.59M | 302.22M | 254.04M | 182.98M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.38 | 1.45 | 1.14 | 0.80 | 0.68 | |
| Current Ratio | | | 0.98 | 0.78 | 1.05 | 1.07 | 1.23 | |
| Return On Assets (ROA) | | | -13.05% | -3.14% | 0.02% | 4.19% | 3.48% | |
| Return On Equity (ROE) | | | -98.27% | -31.77% | 0.15% | 25.44% | 25.09% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 6.52% | 10.78% | 7.88% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 6.73% | 11.02% | 8.13% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 11.23% | 17.61% | 14.61% | |