| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 11.25M | 16.17M | 17.20M | 8.50M | 34.60M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | 34.61M | |
| Receivables | | | 27.01M | 29.12M | 26.00M | 16.40M | 11.90M | |
| Inventories | | | 24.00M | 20.85M | 18.40M | 15.60M | 9.30M | |
| Other Current Assets | | | 6.43M | 6.91M | 3.80M | 1.10M | 1.40M | |
| Total Current Assets | | | 68.69M | 73.05M | 65.40M | 41.50M | 57.20M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 51.85M | 53.86M | 53.40M | 33.50M | 23.50M | |
| Investments And Advances | | | 1.07M | 1.31M | N/A | N/A | N/A | |
| Goodwill | | | 50.73M | 50.73M | 52.80M | 28.20M | 12.50M | |
| Intangibles | | | 63.41M | 67.95M | 74.00M | 28.90M | 14.90M | |
| Other Non-Current Assets | | | 348.00K | 337.00K | 1.70M | 100.00K | 500.00K | |
| Total Non-Current Assets | | | 167.41M | 174.19M | 182.00M | 90.70M | 51.40M | |
| |
| TOTAL ASSETS | | | 236.09M | 247.25M | 247.40M | 132.20M | 108.60M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 19.53M | 21.92M | 22.60M | 15.60M | 14.90M | |
| Accrued Expenses | | | N/A | N/A | 7.30M | 3.50M | 3.20M | |
| Accounts Payable | | | 36.81M | 35.36M | 24.70M | 13.80M | 9.80M | |
| Other Current Liabilities | | | 3.50M | 3.57M | 6.00M | 8.80M | 4.80M | |
| Total Current Liabilities | | | 59.84M | 60.85M | 60.60M | 41.70M | 32.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 72.82M | 77.88M | 75.40M | 10.90M | 17.10M | |
| Deferred Taxes/Income | | | 208.00K | 202.00K | 300.00K | N/A | N/A | |
| Other Non-Current Liabilities | | | 680.00K | 1.12M | N/A | 0.00 | 100.00K | |
| Total Non-Current Liabilities | | | 73.71M | 79.21M | 75.70M | 11.00M | 17.30M | |
| |
| TOTAL LIABILITIES | | | 133.56M | 140.06M | 136.30M | 52.70M | 50.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -177.72M | -170.57M | -163.80M | -161.00M | -165.90M | |
| Additional Paid In Capital | | | 280.26M | 277.76M | 27.40M | 26.30M | 21.00M | |
| Common Shares | | | 0.00 | 0.00 | 247.50M | 214.30M | 203.50M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | 79.55M | 660.00K | |
| Shares Outstanding | | | 43.44M | 43.09M | 42.10M | 35.60M | 33.40M | |
| Tangible Book Value per Share | | | -0.27 | -0.27 | -0.37 | 0.63 | 0.93 | |
| Total Shareholders' Equity | | | 102.54M | 107.19M | 111.10M | 79.50M | 58.60M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 236.09M | 247.25M | 247.40M | 132.20M | 108.60M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.71 | 0.73 | 0.68 | 0.14 | 0.29 | |
| Current Ratio | | | 1.15 | 1.20 | 1.08 | 1.00 | 1.75 | |
| Return On Assets (ROA) | | | -4.35% | -2.74% | -1.13% | 3.63% | -5.71% | |
| Return On Equity (ROE) | | | -10.01% | -6.31% | -2.52% | 6.04% | -10.58% | |
| Return On Invested Capital (ROIC) | | | N/A | 0.60% | 2.16% | 4.89% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 0.60% | 2.16% | 4.89% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 1.64% | 6.71% | 13.25% | N/A | |