ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 1.16M | 1.53M | 2.24M | 670.00K | |
Cash Equivalents | | | 6.23M | N/A | 1.53M | N/A | N/A | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 17.56M | 27.48M | 14.30M | 2.98M | 1.64M | |
Inventories | | | 3.83M | 2.47M | 1.10M | 570.00K | 290.00K | |
Other Current Assets | | | N/A | 1.05M | 753.00K | 190.00K | N/A | |
Total Current Assets | | | 27.61M | 32.16M | 17.68M | 5.97M | 2.60M | |
|
Non-Current Assets | |
---|
PPE Net | | | 69.64M | 65.14M | 23.71M | 22.76M | 26.57M | |
Intangibles | | | N/A | 0.00 | 0.00 | N/A | N/A | |
Total Non-Current Assets | | | 69.64M | 65.14M | 23.71M | 22.76M | 26.57M | |
|
TOTAL ASSETS | | | 97.26M | 97.31M | 41.40M | 28.73M | 29.17M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 10.15M | 18.22M | 2.51M | 940.00K | 310.00K | |
Accrued Expenses | | | N/A | 4.64M | 3.02M | 880.00K | N/A | |
Accounts Payable | | | 6.86M | 3.08M | 2.56M | 260.00K | 1.21M | |
Other Current Liabilities | | | N/A | 2.86M | 1.28M | 270.00K | N/A | |
Total Current Liabilities | | | 17.01M | 28.80M | 9.36M | 2.35M | 1.52M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 28.42M | 20.16M | 3.08M | 2.53M | 290.00K | |
Other Non-Current Liabilities | | | N/A | 0.00 | 2.60M | 2.72M | 3.45M | |
Total Non-Current Liabilities | | | 28.42M | 20.16M | 5.68M | 5.24M | 3.73M | |
|
TOTAL LIABILITIES | | | 45.43M | 48.96M | 15.04M | 7.59M | 5.25M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -7.46M | -7.65M | -25.62M | -29.66M | -30.31M | |
Additional Paid In Capital | | | 49.86M | 49.86M | 48.93M | 47.24M | 47.13M | |
Common Shares | | | 20.63M | 20.61M | 20.46M | 19.70M | 18.75M | |
Other Shareholders' Equity | | | -11.20M | -14.47M | -17.42M | -16.15M | -11.66M | |
Shares Outstanding | | | 52.60M | 52.60M | 50.40M | 48.44M | 46.03M | |
Tangible Book Value per Share | | | 0.99 | 0.92 | 0.52 | 0.44 | 0.52 | |
Total Shareholders' Equity | | | 51.83M | 48.35M | 26.36M | 21.14M | 23.91M | |
|
TOTAL LIABILITIES AND EQUITY | | | 97.26M | 97.31M | 41.40M | 28.73M | 29.17M | |
|
Statistics | |
---|
Debt/Equity | | | 0.55 | 0.42 | 0.12 | 0.12 | 0.01 | |
Current Ratio | | | 1.62 | 1.12 | 1.89 | 2.54 | 1.71 | |
Return On Assets (ROA) | | | 5.43% | 18.30% | 8.51% | 1.91% | -3.81% | |
Return On Equity (ROE) | | | 10.19% | 36.82% | 13.36% | 2.60% | -4.64% | |
Return On Invested Capital (ROIC) | | | 10.68% | 25.60% | 11.35% | 3.21% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 11.57% | 25.60% | 11.92% | 3.21% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 11.57% | 25.60% | 11.92% | 3.21% | N/A | |