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 | | | 130.28M | 55.11M | 3.70M | 2.71M | 2.89M | |
Inventories | | | 75.90M | 63.61M | 33.51M | 15.53M | 13.35M | |
Other Current Assets | | | 7.52M | 4.42M | 69.85M | 16.24M | 7.11M | |
Total Current Assets | | | 331.49M | 188.78M | 131.09M | 60.58M | 37.98M | |
|
Non-Current Assets | |
---|
PPE Net | | | 33.42M | 18.27M | 6.36M | 5.49M | 3.19M | |
Investments And Advances | | | 4.38M | 1.95M | 6.58M | 5.18M | 4.07M | |
Goodwill | | | 14.58M | 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 | | | 60.94M | 21.74M | 21.70M | 11.36M | 7.16M | |
|
TOTAL ASSETS | | | 392.44M | 210.52M | 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. | | | 28.79M | 25.79M | 1.08M | 999.00K | 380.00K | |
Accrued Expenses | | | 16.05M | 12.29M | N/A | N/A | N/A | |
Accounts Payable | | | 36.38M | 41.81M | N/A | N/A | N/A | |
Other Current Liabilities | | | 26.32M | 20.20M | 52.03M | 19.27M | 10.93M | |
Total Current Liabilities | | | 107.55M | 100.09M | 83.33M | 29.19M | 22.24M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 47.30M | 26.09M | 3.66M | 8.36M | 9.03M | |
Deferred Taxes/Income | | | 1.03M | N/A | N/A | N/A | 116.00K | |
Other Non-Current Liabilities | | | 344.80K | 6.98M | 350.00K | 540.00K | -858.00K | |
Total Non-Current Liabilities | | | 60.52M | 33.07M | 4.01M | 8.90M | 8.29M | |
|
TOTAL LIABILITIES | | | 168.07M | 133.16M | 87.34M | 38.09M | 30.53M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 223.67M | 76.76M | 65.26M | 33.65M | 14.42M | |
Minority Interest | | | 11.84M | 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 | | | 2.89 | 1.26 | 323.16 | 166.61 | 70.17 | |
Total Shareholders' Equity | | | 224.37M | 77.36M | 65.46M | 33.84M | 14.62M | |
|
TOTAL LIABILITIES AND EQUITY | | | 392.44M | 210.52M | 152.79M | 71.94M | 45.15M | |
|
Statistics | |
---|
Debt/Equity | | | 0.21 | 0.34 | 0.52 | 0.51 | 1.37 | |
Current Ratio | | | 3.08 | 1.89 | 1.57 | 2.07 | 1.71 | |
Return On Assets (ROA) | | | 17.18% | 17.15% | 20.03% | 26.50% | 16.46% | |
Return On Equity (ROE) | | | 30.05% | 46.66% | 46.74% | 56.32% | 50.83% | |
Return On Invested Capital (ROIC) | | | 23.06% | 37.89% | 30.88% | 36.93% | 24.71% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 25.78% | 37.89% | 40.69% | 74.61% | 43.53% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 28.23% | 38.40% | 41.14% | 76.17% | 44.90% | |