| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 4.37M | 6.18M | 6.00M | 200.00K | 1.40M | |
| Marketable Securities | | | N/A | 0.00 | 888.00K | N/A | N/A | |
| Receivables | | | 39.21M | 40.52M | 29.93M | N/A | N/A | |
| Inventories | | | 18.14M | 17.50M | 5.03M | N/A | N/A | |
| Other Current Assets | | | 2.99M | 3.87M | 4.55M | 200.00K | N/A | |
| Total Current Assets | | | 64.71M | 68.08M | 46.41M | 400.00K | 1.40M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 102.05M | 98.29M | 84.59M | N/A | N/A | |
| Goodwill | | | 14.62M | 12.15M | N/A | N/A | N/A | |
| Intangibles | | | 40.10M | 37.23M | 216.00K | N/A | N/A | |
| Other Non-Current Assets | | | 1.54M | 2.42M | 1.29M | 213.50M | 209.10M | |
| Total Non-Current Assets | | | 162.69M | 154.35M | 86.09M | 213.50M | 209.00M | |
| |
| TOTAL ASSETS | | | 227.40M | 222.43M | 132.50M | 213.90M | 210.40M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 2.10M | 0.00 | |
| Current Portion Of LT Debt. | | | 5.97M | 7.00M | N/A | N/A | N/A | |
| Accrued Expenses | | | 14.22M | 10.61M | 11.76M | 500.00K | 300.00K | |
| Accounts Payable | | | 10.26M | 11.98M | 7.75M | N/A | N/A | |
| Other Current Liabilities | | | 1.31M | 1.37M | 2.77M | 100.00K | N/A | |
| Total Current Liabilities | | | 31.76M | 30.96M | 22.29M | 2.60M | 300.00K | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 45.33M | 46.82M | 0.00 | 0.00 | 0.00 | |
| Deferred Taxes/Income | | | 7.03M | 5.93M | 6.63M | N/A | N/A | |
| Other Non-Current Liabilities | | | 22.15M | 18.77M | 14.89M | N/A | N/A | |
| Total Non-Current Liabilities | | | 74.53M | 71.51M | 21.52M | 0.00 | 0.00 | |
| |
| TOTAL LIABILITIES | | | 106.29M | 102.47M | 43.81M | 2.60M | 300.00K | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -8.56M | -3.58M | -6.31M | -2.00M | -200.00K | |
| Additional Paid In Capital | | | 130.16M | 125.42M | 95.22M | 0.00 | 1.40M | |
| Minority Interest | | | 11.00K | N/A | N/A | N/A | N/A | |
| Common Shares | | | 4.00K | 3.00K | 3.00K | 213.20M | 209.10M | |
| Treasury Stock | | | -1.15M | N/A | 0.00 | N/A | N/A | |
| Other Shareholders' Equity | | | 659.00K | -1.88M | -225.00K | N/A | N/A | |
| Shares Outstanding | | | 35.66M | 34.70M | 29.77M | 26.90M | 26.90M | |
| Tangible Book Value per Share | | | 1.86 | 2.03 | 2.97 | 7.85 | 7.81 | |
| Total Shareholders' Equity | | | 121.11M | 119.96M | 88.69M | 211.20M | 210.20M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 227.40M | 222.43M | 132.50M | 213.90M | 210.40M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.37 | 0.39 | N/A | N/A | N/A | |
| Current Ratio | | | 2.04 | 2.20 | 2.08 | 0.15 | 4.67 | |
| Return On Assets (ROA) | | | -2.78% | 1.36% | 10.89% | 0.48% | -0.11% | |
| Return On Equity (ROE) | | | -5.23% | 2.51% | 16.27% | 0.48% | -0.11% | |
| Return On Invested Capital (ROIC) | | | 3.14% | 5.23% | 18.86% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.14% | 5.23% | 19.01% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.36% | 7.04% | 19.05% | N/A | N/A | |