| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 20.20M | 27.32M | 10.00K | |
| Cash Equivalents | | | 10.50K | 2.50K | 11.65M | |
| Receivables | | | 150.16M | 107.31M | 55.08M | |
| Inventories | | | 55.57M | 43.12M | 660.00K | |
| Other Current Assets | | | 3.66M | 2.01M | 1.13M | |
| Total Current Assets | | | 229.60M | 179.76M | 68.53M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.17M | 11.55M | 5.64M | |
| Investments And Advances | | | 1.15M | 904.60K | 60.00K | |
| Goodwill | | | 62.40M | 56.38M | 810.00K | |
| Intangibles | | | 5.14M | 3.64M | 220.00K | |
| Other Non-Current Assets | | | N/A | 0.00 | N/A | |
| Total Non-Current Assets | | | 79.52M | 73.02M | 8.02M | |
| |
| TOTAL ASSETS | | | 309.12M | 252.78M | 76.55M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 26.50M | 12.39M | 8.02M | |
| Accrued Expenses | | | 10.23M | 6.12M | 4.47M | |
| Accounts Payable | | | 73.33M | 51.69M | 23.63M | |
| Other Current Liabilities | | | 36.34M | 18.79M | 8.37M | |
| Total Current Liabilities | | | 146.40M | 89.00M | 44.48M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 57.35M | 46.26M | 6.70M | |
| Other Non-Current Liabilities | | | 15.98M | 28.07M | 1.58M | |
| Total Non-Current Liabilities | | | 73.67M | 94.11M | 16.02M | |
| |
| TOTAL LIABILITIES | | | 220.07M | 183.11M | 60.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 47.54M | 29.65M | 15.71M | |
| Additional Paid In Capital | | | 41.76M | 39.97M | 290.00K | |
| Minority Interest | | | 331.60K | 19.79M | 7.75M | |
| Common Shares | | | 715.30K | 709.20K | 50.00K | |
| Other Shareholders' Equity | | | -972.60K | -658.60K | 0.00 | |
| Shares Outstanding | | | 38.80M | 38.50M | 30.36M | |
| Tangible Book Value per Share | | | 0.55 | 0.25 | 0.49 | |
| Total Shareholders' Equity | | | 89.05M | 69.67M | 16.05M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 309.12M | 252.78M | 76.55M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.64 | 0.66 | 0.42 | |
| Current Ratio | | | 1.57 | 2.02 | 1.54 | |
| Return On Assets (ROA) | | | 5.79% | 5.52% | 9.93% | |
| Return On Equity (ROE) | | | 20.09% | 20.01% | 47.35% | |
| Return On Invested Capital (ROIC) | | | 13.12% | 8.87% | 36.53% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.12% | 8.87% | 57.37% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 22.43% | 14.00% | 60.42% | |