| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 87.81M | 65.64M | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | 24.04M | 26.10M | 14.63M | |
| Marketable Securities | | | 30.00M | N/A | N/A | N/A | N/A | |
| Receivables | | | 130.00M | 55.00M | 3.70M | 2.71M | 2.89M | |
| Inventories | | | 76.00M | 64.00M | 33.51M | 15.53M | 13.35M | |
| Other Current Assets | | | 7.52M | 4.43M | 69.85M | 16.24M | 7.11M | |
| Total Current Assets | | | 331.00M | 189.00M | 131.09M | 60.58M | 37.98M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 33.00M | 18.00M | 6.36M | 5.49M | 3.19M | |
| Investments And Advances | | | 4.38M | 1.95M | 6.58M | 5.18M | 4.07M | |
| Goodwill | | | 15.00M | N/A | N/A | N/A | N/A | |
| Intangibles | | | 7.53M | 1.47M | 824.00K | 523.00K | 584.00K | |
| Other Non-Current Assets | | | 1.03M | 48.30K | 304.00K | 56.00K | -779.00K | |
| Total Non-Current Assets | | | 61.00M | 22.00M | 21.70M | 11.36M | 7.16M | |
| |
| TOTAL ASSETS | | | 392.00M | 211.00M | 152.79M | 71.94M | 45.15M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 30.22M | 8.92M | 10.94M | |
| Current Portion Of LT Debt. | | | 29.00M | 26.00M | 1.08M | 999.00K | 380.00K | |
| Accrued Expenses | | | 16.00M | 12.00M | N/A | N/A | N/A | |
| Accounts Payable | | | 36.00M | 42.00M | N/A | N/A | N/A | |
| Other Current Liabilities | | | 26.00M | 20.00M | 52.03M | 19.27M | 10.93M | |
| Total Current Liabilities | | | 108.00M | 100.00M | 83.33M | 29.19M | 22.24M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 47.00M | 26.00M | 3.66M | 8.36M | 9.03M | |
| Deferred Taxes/Income | | | 1.03M | N/A | N/A | N/A | 116.00K | |
| Other Non-Current Liabilities | | | 340.00K | 6.98M | 350.00K | 540.00K | -858.00K | |
| Total Non-Current Liabilities | | | 60.00M | 33.00M | 4.01M | 8.90M | 8.29M | |
| |
| TOTAL LIABILITIES | | | 168.00M | 133.00M | 87.34M | 38.09M | 30.53M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 224.00M | 77.00M | 65.26M | 33.65M | 14.42M | |
| Minority Interest | | | 12.00M | N/A | N/A | N/A | N/A | |
| Common Shares | | | 700.00K | 600.00K | 200.00K | 200.00K | 200.00K | |
| Shares Outstanding | | | 70.00M | 60.00M | 200.00K | 200.00K | 200.00K | |
| Tangible Book Value per Share | | | 2.88 | 1.26 | 323.16 | 166.61 | 70.17 | |
| Total Shareholders' Equity | | | 224.00M | 77.00M | 65.46M | 33.84M | 14.62M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 392.00M | 211.00M | 152.79M | 71.94M | 45.15M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.21 | 0.34 | 0.52 | 0.51 | 1.37 | |
| Current Ratio | | | 3.06 | 1.89 | 1.57 | 2.07 | 1.71 | |
| Return On Assets (ROA) | | | 17.09% | 17.06% | 20.03% | 26.50% | 16.46% | |
| Return On Equity (ROE) | | | 29.91% | 46.75% | 46.74% | 56.32% | 50.83% | |
| Return On Invested Capital (ROIC) | | | 23.17% | 37.86% | 30.88% | 36.92% | 24.71% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 25.91% | 37.86% | 40.69% | 74.61% | 43.53% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 28.43% | 38.37% | 41.14% | 76.17% | 44.89% | |