| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 5.17M | 8.27M | 6.75M | 12.92M | |
| Cash Equivalents | | | 126.63M | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 0.00 | |
| Receivables | | | 48.56M | 20.96M | 16.64M | 8.87M | 3.20M | |
| Inventories | | | 29.05M | 16.52M | 11.37M | 14.98M | 8.13M | |
| Other Current Assets | | | 8.81M | 1.42M | 1.56M | 1.12M | 1.39M | |
| Total Current Assets | | | 213.04M | 44.08M | 37.83M | 31.72M | 25.64M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 44.97M | 22.95M | 19.30M | 18.68M | 6.71M | |
| Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
| Goodwill | | | 15.68M | 4.50M | 7.26M | 7.26M | 372.90K | |
| Intangibles | | | 14.41M | 4.47M | 5.97M | 7.52M | 1.04M | |
| Other Non-Current Assets | | | 11.63M | 419.00K | 1.00M | 288.00K | 1.06M | |
| Total Non-Current Assets | | | 88.50M | 32.34M | 33.54M | 33.74M | 9.18M | |
| |
| TOTAL ASSETS | | | 301.54M | 76.42M | 71.36M | 65.47M | 34.82M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 9.65M | 6.37M | 4.94M | 709.10K | |
| Current Portion Of LT Debt. | | | 3.05M | 2.65M | 5.94M | 1.22M | 526.60K | |
| Accounts Payable | | | 14.70M | 17.16M | 11.22M | 10.67M | 4.70M | |
| Other Current Liabilities | | | 11.42M | 11.00M | 16.34M | 8.53M | 8.76M | |
| Total Current Liabilities | | | 29.16M | 40.46M | 39.86M | 25.36M | 14.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 34.98M | 3.90M | 3.96M | 9.10M | 3.78M | |
| Deferred Taxes/Income | | | 1.55M | N/A | 0.00 | 134.60K | 332.70K | |
| Other Non-Current Liabilities | | | N/A | 0.00 | 3.89M | 3.27M | N/A | |
| Total Non-Current Liabilities | | | 36.53M | 3.90M | 7.85M | 12.50M | 4.11M | |
| |
| TOTAL LIABILITIES | | | 65.69M | 44.36M | 47.71M | 37.86M | 18.81M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.11M | -21.79M | -27.33M | -23.09M | -20.32M | |
| Additional Paid In Capital | | | 3.41M | 1.67M | 2.70M | 3.19M | 2.52M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 232.13M | 52.68M | 48.84M | 47.42M | 33.94M | |
| Other Shareholders' Equity | | | -795.00K | -510.00K | -552.00K | 85.10K | -119.60K | |
| Shares Outstanding | | | 306.39M | 206.49M | 201.52M | 201.19M | 167.82M | |
| Tangible Book Value per Share | | | 0.67 | 0.11 | 0.05 | 0.06 | 0.09 | |
| Total Shareholders' Equity | | | 235.85M | 32.06M | 23.66M | 27.60M | 16.01M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 301.54M | 76.42M | 71.36M | 65.47M | 34.82M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.15 | 0.42 | 0.44 | 0.51 | 0.28 | |
| Current Ratio | | | 7.30 | 1.09 | 0.95 | 1.25 | 1.74 | |
| Return On Assets (ROA) | | | 5.47% | 7.26% | -5.95% | -5.40% | -15.90% | |
| Return On Equity (ROE) | | | 6.99% | 17.30% | -17.94% | -12.81% | -34.57% | |
| Return On Invested Capital (ROIC) | | | 3.36% | 12.74% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.28% | 12.74% | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 7.92% | 15.87% | N/A | N/A | N/A | |