| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.88M | 5.99M | 3.90M | 912.00K | 312.00K | |
| Receivables | | | 3.37M | 1.72M | 1.07M | 576.00K | 998.00K | |
| Inventories | | | 620.00K | 776.00K | 736.00K | 301.00K | 322.00K | |
| Other Current Assets | | | N/A | N/A | 521.00K | 421.00K | 390.00K | |
| Total Current Assets | | | 6.87M | 8.48M | 6.22M | 2.21M | 1.63M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 80.70M | 82.56M | 79.67M | 57.14M | 58.76M | |
| Investments And Advances | | | 13.70M | 5.07M | 5.17M | 0.00 | 89.00K | |
| Goodwill | | | N/A | N/A | 2.39M | 867.00K | N/A | |
| Intangibles | | | 1.79M | 2.95M | N/A | N/A | 867.00K | |
| Other Non-Current Assets | | | 3.08M | 511.00K | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 99.27M | 91.08M | 87.23M | 58.01M | 59.72M | |
| |
| TOTAL ASSETS | | | 106.14M | 99.57M | 93.45M | 60.22M | 61.35M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.19M | 4.10M | 3.15M | 4.78M | 7.89M | |
| Accrued Expenses | | | N/A | N/A | 1.75M | 1.01M | N/A | |
| Accounts Payable | | | 15.58M | 6.99M | 3.13M | 2.00M | 3.45M | |
| Other Current Liabilities | | | 1.83M | 1.39M | 1.84M | 1.78M | 1.40M | |
| Total Current Liabilities | | | 20.60M | 12.47M | 9.87M | 9.56M | 12.73M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 62.87M | 53.63M | 49.76M | 27.09M | 32.33M | |
| Other Non-Current Liabilities | | | N/A | 2.20M | 2.38M | 78.00K | 0.00 | |
| Total Non-Current Liabilities | | | 62.87M | 53.63M | 52.14M | 27.17M | 32.33M | |
| |
| TOTAL LIABILITIES | | | 83.47M | 66.10M | 62.01M | 36.73M | 45.06M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -1.09M | 9.71M | 6.04M | 1.68M | N/A | |
| Additional Paid In Capital | | | 15.87M | 15.87M | 17.51M | 15.54M | N/A | |
| Common Shares | | | 7.89M | 7.89M | 7.89M | 7.24M | N/A | |
| Other Shareholders' Equity | | | N/A | 31.77M | 0.00 | -978.00K | 16.29M | |
| Shares Outstanding | | | 3.93M | 3.93M | 3.93M | 3.61M | 3.13M | |
| Tangible Book Value per Share | | | 5.31 | 7.76 | 7.39 | 6.27 | 4.92 | |
| Total Shareholders' Equity | | | 22.67M | 33.47M | 31.45M | 23.48M | 16.29M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 106.14M | 99.57M | 93.45M | 60.22M | 61.35M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.77 | 1.60 | 1.58 | 1.15 | 1.99 | |
| Current Ratio | | | 0.33 | 0.68 | 0.63 | 0.23 | 0.13 | |
| Return On Assets (ROA) | | | -10.18% | 2.03% | 4.64% | 4.07% | 3.86% | |
| Return On Equity (ROE) | | | -47.65% | 6.05% | 13.79% | 10.43% | 14.53% | |
| Return On Invested Capital (ROIC) | | | N/A | 3.88% | 3.35% | 7.19% | 9.34% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 4.17% | 3.51% | 7.32% | 9.40% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 4.32% | 3.62% | 7.45% | 9.57% | |