ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 5.42M | 8.46M | 19.09M | 1.60M | 1.30M | |
Receivables | | | 41.65M | 31.15M | 29.02M | 48.20M | 70.00M | |
Inventories | | | 34.60M | 39.98M | 40.84M | 66.80M | 69.70M | |
Other Current Assets | | | 2.55M | 1.44M | 4.92M | 7.10M | 7.40M | |
Total Current Assets | | | 84.21M | 81.03M | 93.88M | 123.70M | 148.30M | |
|
Non-Current Assets | |
---|
PPE Net | | | 130.46M | 151.04M | 138.67M | 127.10M | 200.40M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | 45.10M | |
Goodwill | | | 13.88M | 13.88M | 13.88M | 13.90M | 69.40M | |
Intangibles | | | 4.20M | 4.20M | 4.20M | 10.10M | 36.10M | |
Other Non-Current Assets | | | 4.95M | 3.81M | 2.92M | 3.00M | 3.60M | |
Total Non-Current Assets | | | 153.48M | 172.93M | 159.67M | 154.10M | 354.60M | |
|
TOTAL ASSETS | | | 237.69M | 253.96M | 253.54M | 277.80M | 502.90M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 40.00M | 29.00M | |
Current Portion Of LT Debt. | | | 930.00K | 944.00K | 703.00K | 101.50M | 100.00K | |
Accrued Expenses | | | 20.22M | 19.48M | 12.43M | 18.60M | 24.10M | |
Accounts Payable | | | 7.41M | 16.33M | 22.10M | 15.80M | 47.60M | |
Other Current Liabilities | | | 2.56M | 2.11M | 4.05M | 900.00K | 1.10M | |
Total Current Liabilities | | | 31.12M | 38.87M | 39.29M | 176.80M | 101.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 124.01M | 123.72M | 104.28M | 0.00 | 168.20M | |
Deferred Taxes/Income | | | N/A | 543.00K | 380.00K | 100.00K | 6.10M | |
Other Non-Current Liabilities | | | 35.14M | 36.92M | 74.51M | 10.20M | 23.90M | |
Total Non-Current Liabilities | | | 159.15M | 161.19M | 179.17M | 10.30M | 198.20M | |
|
TOTAL LIABILITIES | | | 190.27M | 200.06M | 218.46M | 187.10M | 300.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -204.09M | -166.52M | -178.54M | -76.10M | 38.60M | |
Additional Paid In Capital | | | 206.28M | 177.81M | 174.28M | 167.40M | 165.50M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 45.23M | 42.62M | 39.35M | 0.00 | 0.00 | |
Other Shareholders' Equity | | | N/A | N/A | 0.00 | -600.00K | -1.40M | |
Shares Outstanding | | | 37.03M | 30.56M | 30.32M | 29.50M | 29.30M | |
Tangible Book Value per Share | | | -0.43 | -0.22 | -0.74 | 2.26 | 3.32 | |
Total Shareholders' Equity | | | 47.43M | 53.90M | 35.09M | 90.70M | 202.80M | |
|
TOTAL LIABILITIES AND EQUITY | | | 237.69M | 253.96M | 253.54M | 277.80M | 502.90M | |
|
Statistics | |
---|
Debt/Equity | | | 2.61 | 2.30 | 2.97 | N/A | 0.97 | |
Current Ratio | | | 2.71 | 2.08 | 2.39 | 0.70 | 1.46 | |
Return On Assets (ROA) | | | -20.78% | 4.73% | -39.27% | -41.29% | -6.50% | |
Return On Equity (ROE) | | | -104.15% | 22.29% | -283.75% | -126.46% | -16.12% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | 0.99% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | 1.00% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | 1.32% | |