| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.64M | 1.79M | 1.07M | 1.90M | 6.40M | |
| Receivables | | | 33.43M | 34.84M | 36.15M | 40.40M | 33.00M | |
| Inventories | | | 33.35M | 29.48M | 33.42M | 44.90M | 24.90M | |
| Other Current Assets | | | 2.99M | 10.97M | 1.86M | 1.50M | 1.40M | |
| Total Current Assets | | | 72.41M | 77.09M | 72.49M | 88.70M | 65.60M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 76.68M | 78.48M | 81.68M | 74.20M | 55.90M | |
| Goodwill | | | 44.52M | 39.49M | 59.71M | 51.20M | 49.50M | |
| Intangibles | | | 26.77M | 32.09M | 38.23M | 31.70M | 22.90M | |
| Other Non-Current Assets | | | 17.28M | 9.82M | 11.66M | 14.70M | 12.40M | |
| Total Non-Current Assets | | | 165.25M | 159.88M | 191.26M | 171.90M | 140.80M | |
| |
| TOTAL ASSETS | | | 237.67M | 236.97M | 263.76M | 260.60M | 206.40M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 17.90M | 5.24M | 4.57M | 4.10M | 7.80M | |
| Accrued Expenses | | | N/A | 13.76M | 15.24M | 18.60M | 16.00M | |
| Accounts Payable | | | 24.04M | 11.84M | 11.25M | 16.30M | 11.50M | |
| Other Current Liabilities | | | 2.88M | 683.00K | 696.50K | 3.70M | 5.20M | |
| Total Current Liabilities | | | 44.81M | 31.52M | 31.76M | 42.70M | 40.40M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 79.67M | 82.94M | 84.68M | 84.00M | 59.80M | |
| Deferred Taxes/Income | | | 3.56M | 7.13M | 11.61M | 8.60M | 8.40M | |
| Other Non-Current Liabilities | | | 609.00K | 412.00K | 991.60K | 1.00M | 400.00K | |
| Total Non-Current Liabilities | | | 83.84M | 90.47M | 97.28M | 93.50M | 68.60M | |
| |
| TOTAL LIABILITIES | | | 128.66M | 122.00M | 129.04M | 136.20M | 109.00M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -167.81M | -162.31M | -145.89M | -158.00M | -185.30M | |
| Additional Paid In Capital | | | 267.33M | 267.49M | 271.59M | 272.90M | 274.20M | |
| Common Shares | | | 8.37M | 8.38M | 8.76M | 8.90M | 9.00M | |
| Other Shareholders' Equity | | | 1.12M | 1.41M | 261.10K | 500.00K | -600.00K | |
| Shares Outstanding | | | 24.52M | 24.56M | 25.67M | 26.00M | 26.40M | |
| Tangible Book Value per Share | | | 1.54 | 1.77 | 1.43 | 1.59 | 0.95 | |
| Total Shareholders' Equity | | | 109.01M | 114.97M | 134.72M | 124.30M | 97.40M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 237.67M | 236.97M | 263.76M | 260.60M | 206.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.73 | 0.72 | 0.63 | 0.68 | 0.61 | |
| Current Ratio | | | 1.62 | 2.45 | 2.28 | 2.08 | 1.62 | |
| Return On Assets (ROA) | | | 6.97% | -4.96% | 6.57% | 10.90% | 7.66% | |
| Return On Equity (ROE) | | | 15.19% | -10.21% | 12.87% | 22.85% | 16.22% | |
| Return On Invested Capital (ROIC) | | | 5.56% | 7.46% | 9.45% | 14.22% | 10.38% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.56% | 7.46% | 9.45% | 14.22% | 10.38% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 8.83% | 11.45% | 16.35% | 22.94% | 18.41% | |