| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 14.46M | 22.13M | 7.61M | 5.05M | 7.20M | |
| Marketable Securities | | | N/A | 18.40K | 4.20K | 3.00K | 0.00 | |
| Receivables | | | 29.95M | 33.16M | 41.19M | 19.02M | 17.52M | |
| Inventories | | | 79.93M | 73.31M | 92.31M | 36.68M | 44.27M | |
| Other Current Assets | | | 43.18M | 30.08M | 18.43M | 5.63M | 4.64M | |
| Total Current Assets | | | 167.52M | 158.69M | 159.55M | 66.38M | 73.62M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 22.88M | 18.03M | 9.71M | 4.11M | 4.57M | |
| Investments And Advances | | | 2.75M | 4.56M | 54.00K | 298.00K | N/A | |
| Goodwill | | | 50.11M | 47.48M | 43.77M | 9.55M | 11.33M | |
| Intangibles | | | 97.53M | 89.21M | 64.02M | 5.78M | 6.54M | |
| Other Non-Current Assets | | | 7.87M | 5.21M | 7.23M | 1.55M | 345.00K | |
| Total Non-Current Assets | | | 181.14M | 164.49M | 124.79M | 21.29M | 22.79M | |
| |
| TOTAL ASSETS | | | 348.66M | 323.18M | 284.34M | 87.67M | 96.41M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 29.34M | 26.13M | 35.31M | 3.10M | 1.81M | |
| Current Portion Of LT Debt. | | | 4.49M | 3.31M | 1.92M | 765.00K | 685.00K | |
| Accrued Expenses | | | N/A | N/A | N/A | N/A | N/A | |
| Accounts Payable | | | 25.54M | 36.31M | 41.05M | 25.11M | 27.14M | |
| Other Current Liabilities | | | 11.62M | 19.53M | 73.10M | 544.00K | 529.00K | |
| Total Current Liabilities | | | 71.00M | 85.27M | 151.39M | 29.52M | 30.16M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 97.34M | 93.28M | 38.90M | 11.08M | 13.37M | |
| Deferred Taxes/Income | | | 11.88M | 9.52M | 11.91M | 1.48M | 1.65M | |
| Other Non-Current Liabilities | | | 33.00K | 29.00K | 540.00K | 102.00K | 154.00K | |
| Total Non-Current Liabilities | | | 114.09M | 106.04M | 52.45M | 12.66M | 15.18M | |
| |
| TOTAL LIABILITIES | | | 185.09M | 191.32M | 203.83M | 42.18M | 45.34M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 94.10M | 62.40M | 22.56M | -20.75M | -14.66M | |
| Additional Paid In Capital | | | 49.05M | 49.05M | 41.19M | 60.03M | 59.53M | |
| Minority Interest | | | 4.84M | 3.20M | 1.10M | N/A | N/A | |
| Common Shares | | | 20.42M | 20.42M | 17.86M | 6.20M | 6.20M | |
| Other Shareholders' Equity | | | N/A | N/A | -1.10M | N/A | -1.00K | |
| Shares Outstanding | | | 20.42M | 20.42M | 17.27M | 6.20M | 6.20M | |
| Tangible Book Value per Share | | | 0.78 | -0.24 | -1.58 | 4.86 | 5.35 | |
| Total Shareholders' Equity | | | 163.57M | 131.86M | 80.51M | 45.49M | 51.06M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 348.66M | 323.18M | 284.34M | 87.67M | 96.41M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.77 | 0.91 | 0.92 | 0.31 | 0.30 | |
| Current Ratio | | | 2.36 | 1.86 | 1.05 | 2.25 | 2.44 | |
| Return On Assets (ROA) | | | 12.88% | 9.64% | 8.98% | -7.14% | -1.76% | |
| Return On Equity (ROE) | | | 27.45% | 23.63% | 31.72% | -13.76% | -3.33% | |
| Return On Invested Capital (ROIC) | | | 13.65% | 6.27% | 5.81% | N/A | 0.71% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.65% | 6.27% | 5.81% | N/A | 0.71% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 26.29% | 13.00% | 16.17% | N/A | 0.96% | |