ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 32.18M | 41.46M | 42.98M | 33.33M | 42.02M | |
Marketable Securities | | | 27.98M | 28.62M | N/A | N/A | N/A | |
Receivables | | | 51.96M | 52.01M | 27.01M | 19.49M | 17.09M | |
Inventories | | | 40.22M | 36.87M | 22.56M | 14.96M | 13.87M | |
Other Current Assets | | | 7.60M | 2.79M | 2.34M | 3.00M | 1.67M | |
Total Current Assets | | | 159.94M | 161.74M | 94.89M | 70.77M | 74.65M | |
|
Non-Current Assets | |
---|
PPE Net | | | 60.99M | 61.54M | 38.65M | 21.79M | 5.05M | |
Investments And Advances | | | 6.00K | 6.00K | 883.00K | 1.23M | 427.20K | |
Goodwill | | | 134.75M | 134.92M | 71.68M | 57.12M | 57.12M | |
Intangibles | | | 103.31M | 108.72M | 62.20M | 53.66M | 75.77M | |
Other Non-Current Assets | | | 8.77M | 8.54M | 6.07M | 4.39M | 4.06M | |
Total Non-Current Assets | | | 307.82M | 313.72M | 179.48M | 138.19M | 142.42M | |
|
TOTAL ASSETS | | | 467.75M | 475.46M | 274.37M | 208.96M | 217.07M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 27.40M | 26.09M | 13.93M | 11.44M | 13.31M | |
Accrued Expenses | | | 10.60M | 10.14M | 6.85M | 5.92M | 4.06M | |
Accounts Payable | | | 44.48M | 51.27M | 37.37M | 28.43M | 21.51M | |
Other Current Liabilities | | | 49.93M | 37.72M | 63.18M | 35.49M | 21.23M | |
Total Current Liabilities | | | 132.40M | 125.22M | 121.33M | 81.28M | 60.11M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 78.80M | 91.88M | 52.20M | 38.57M | 61.32M | |
Deferred Taxes/Income | | | 24.31M | 25.71M | 12.22M | 9.34M | 10.33M | |
Other Non-Current Liabilities | | | 75.43M | 78.27M | 29.85M | 15.67M | 32.60M | |
Total Non-Current Liabilities | | | 178.54M | 195.87M | 94.27M | 63.59M | 104.24M | |
|
TOTAL LIABILITIES | | | 310.94M | 321.08M | 215.59M | 144.86M | 164.36M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 63.36M | 60.82M | 34.40M | 40.61M | 29.16M | |
Additional Paid In Capital | | | 66.97M | 66.97M | 3.56M | 3.56M | 3.56M | |
Minority Interest | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Common Shares | | | 26.93M | 26.93M | 20.22M | 20.22M | 20.22M | |
Other Shareholders' Equity | | | -445.00K | -338.00K | 598.00K | -298.00K | -232.50K | |
Shares Outstanding | | | 26.78M | 26.92M | 26.93M | 26.93M | 26.93M | |
Tangible Book Value per Share | | | -3.03 | -3.32 | -2.79 | -1.73 | -2.98 | |
Total Shareholders' Equity | | | 156.81M | 154.38M | 58.78M | 64.09M | 52.71M | |
|
TOTAL LIABILITIES AND EQUITY | | | 467.75M | 475.46M | 274.37M | 208.96M | 217.07M | |
|
Statistics | |
---|
Debt/Equity | | | 0.50 | 0.60 | 0.89 | 0.60 | 1.16 | |
Current Ratio | | | 1.21 | 1.29 | 0.78 | 0.87 | 1.24 | |
Return On Assets (ROA) | | | 5.68% | 5.89% | -2.16% | 5.46% | 4.06% | |
Return On Equity (ROE) | | | 16.93% | 18.14% | -10.09% | 17.79% | 16.73% | |
Return On Invested Capital (ROIC) | | | 8.98% | 7.42% | 10.89% | 8.07% | 3.13% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 10.94% | 9.27% | 15.15% | 10.93% | 4.27% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 81.10% | 71.11% | N/A | N/A | N/A | |