ASSETS | |
---|
Current Assets | |
---|
Cash | | | 6.85M | 3.76M | 4.76M | 4.85M | 2.06M | |
Cash Equivalents | | | 53.00K | 33.00K | 37.00K | 47.00K | 71.00K | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 48.76M | 58.83M | 64.55M | 65.36M | 93.19M | |
Inventories | | | 1.62M | 1.83M | 1.74M | 1.91M | 2.47M | |
Other Current Assets | | | 8.52M | 8.26M | 6.08M | 6.74M | 6.04M | |
Total Current Assets | | | 65.80M | 72.72M | 77.16M | 78.90M | 103.82M | |
|
Non-Current Assets | |
---|
PPE Net | | | 12.58M | 14.81M | 17.33M | 19.79M | 22.36M | |
Investments And Advances | | | 2.72M | 2.88M | 3.54M | 2.97M | 3.29M | |
Goodwill | | | 17.27M | 17.29M | 17.29M | 17.29M | 17.29M | |
Intangibles | | | 55.31M | 54.83M | 55.81M | 55.92M | 55.30M | |
Total Non-Current Assets | | | 104.80M | 107.42M | 115.91M | 119.51M | 125.44M | |
|
TOTAL ASSETS | | | 170.60M | 180.13M | 193.07M | 198.42M | 229.26M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 6.97M | 5.36M | 31.40M | 19.67M | 10.46M | |
Current Portion Of LT Debt. | | | 4.67M | 7.46M | 5.97M | 3.88M | 3.89M | |
Accrued Expenses | | | 11.74M | 15.86M | 15.70M | 13.64M | 19.02M | |
Accounts Payable | | | 42.60M | 47.89M | 47.92M | 46.05M | 54.85M | |
Other Current Liabilities | | | 20.87M | 22.04M | 19.95M | 19.66M | 10.70M | |
Total Current Liabilities | | | 86.86M | 98.60M | 120.96M | 102.90M | 98.93M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 33.23M | 33.12M | 72.55M | 83.64M | 88.97M | |
Deferred Taxes/Income | | | 1.41M | 1.41M | 1.40M | 1.48M | 1.35M | |
Other Non-Current Liabilities | | | 24.65M | 23.64M | 10.15M | 9.58M | 11.53M | |
Total Non-Current Liabilities | | | 72.52M | 70.61M | 95.47M | 105.47M | 114.11M | |
|
TOTAL LIABILITIES | | | 159.38M | 169.22M | 216.43M | 208.37M | 213.04M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -115.22M | -115.74M | -133.23M | -119.82M | -93.56M | |
Additional Paid In Capital | | | 83.34M | 83.56M | 66.78M | 66.78M | 66.78M | |
Minority Interest | | | 13.23M | 12.45M | 11.38M | 10.76M | 12.26M | |
Common Shares | | | 43.10M | 43.10M | 43.10M | 43.10M | 43.10M | |
Treasury Stock | | | N/A | N/A | 0.00 | 0.00 | -94.00K | |
Shares Outstanding | | | 276.52M | 276.52M | 171.59M | 171.59M | 161.36M | |
Tangible Book Value per Share | | | -0.22 | -0.22 | -0.56 | -0.48 | -0.35 | |
Total Shareholders' Equity | | | 11.22M | 10.92M | -23.36M | -9.95M | 16.23M | |
|
TOTAL LIABILITIES AND EQUITY | | | 170.60M | 180.13M | 193.07M | 198.42M | 229.26M | |
|
Statistics | |
---|
Debt/Equity | | | 3.58 | 3.52 | -4.45 | -10.38 | 6.13 | |
Current Ratio | | | 0.76 | 0.74 | 0.64 | 0.77 | 1.05 | |
Return On Assets (ROA) | | | 0.60% | 9.62% | -6.74% | -10.23% | -3.60% | |
Return On Equity (ROE) | | | 9.16% | 158.79% | N/A | N/A | -50.82% | |
Return On Invested Capital (ROIC) | | | 5.62% | 24.84% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.62% | 24.85% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 28.20% | 146.40% | N/A | N/A | N/A | |