Assets: |
Current Assets |
Cash & Cash Equivalents
|
- |
- |
- |
845 |
Receivables
|
28,135 |
25,168 |
17,887 |
17,140 |
Inventories
|
44,267 |
34,126 |
15,605 |
15,384 |
Other Current Assets
|
10,983 |
1,747 |
1,018 |
5,825 |
Total |
$ 83,385
|
$ 61,041
|
$ 34,510
|
$ 39,194
|
Non-Current Assets |
Prop, Plant and Equip, Net
|
19,433 |
20,110 |
17,777 |
10,994 |
Other Non-Current Assets
|
8,014 |
9,297 |
160 |
209 |
Total |
$ 27,447
|
$ 29,407
|
$ 17,937
|
$ 11,203
|
Total Assets |
$ 110,832
|
$ 90,448
|
$ 52,447
|
$ 50,397
|
Liabilities: |
Current Liabilities |
Short-Term Debt
|
1,371 |
1,449 |
987 |
2,908 |
Capital Leases
|
338 |
306 |
215 |
- |
Accounts Payable
|
23,690 |
28,689 |
13,046 |
10,864 |
Accrued Expenses
|
3,174 |
1,796 |
1,013 |
3,365 |
Other Current Liabilities
|
13,897 |
8,053 |
2,055 |
2,285 |
Total |
$ 42,470
|
$ 40,293
|
$ 17,316
|
$ 19,422
|
Non-Current Liabilities |
Long-Term Debt
|
28,910 |
16,002 |
14,023 |
16,732 |
Capital Leases
|
6,685 |
7,027 |
5,362 |
- |
Other Non-Current Liabilities
|
1,527 |
1,750 |
1,317 |
379 |
Total |
$ 37,122
|
$ 24,779
|
$ 20,702
|
$ 17,111
|
Total Liabilities |
$ 79,592
|
$ 65,072
|
$ 38,018
|
$ 36,533
|
Shareholders' Equity: |
Common Shares
|
103 |
102 |
102 |
102 |
Additional Paid-in Capital
|
48,001 |
47,326 |
46,789 |
46,305 |
Retained Earnings
|
-15,275 |
-20,463 |
-30,873 |
-30,954 |
Treasury Shares
|
-2,000 |
-2,000 |
-2,000 |
-2,000 |
Other Equity
|
411 |
411 |
411 |
411 |
Total |
$ 31,240
|
$ 25,376
|
$ 14,429
|
$ 13,864
|
Total Liabilities & Shareholders' Equity |
$ 110,832
|
$ 90,448
|
$ 52,447
|
$ 50,397
|