| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.16M | 2.74M | 1.99M | 1.36M | 1.11M | |
| Cash Equivalents | | | N/A | 0.00 | N/A | N/A | N/A | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
| Receivables | | | 1.51M | 1.96M | 1.15M | 1.85M | 1.01M | |
| Inventories | | | 0.00 | 0.00 | 64.14K | 104.13K | 99.45K | |
| Other Current Assets | | | 1.64M | 1.32M | 929.07K | 613.75K | 916.13K | |
| Total Current Assets | | | 6.31M | 6.02M | 4.14M | 3.93M | 3.14M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 651.04K | 686.88K | 1.15M | 1.53M | 2.74M | |
| Investments And Advances | | | 20.12K | 20.12K | 20.12K | 20.12K | N/A | |
| Goodwill | | | 2.19M | 2.09M | 1.48M | 1.69M | 919.46K | |
| Intangibles | | | 2.05M | 2.40M | 2.63M | 3.22M | 3.05M | |
| Other Non-Current Assets | | | 0.00 | N/A | N/A | 0.00 | 0.00 | |
| Total Non-Current Assets | | | 5.06M | 5.43M | 5.40M | 6.62M | 6.83M | |
| |
| TOTAL ASSETS | | | 11.37M | 11.46M | 9.53M | 10.55M | 9.96M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 262.80K | 439.88K | 299.66K | 196.75K | 0.00 | |
| Accrued Expenses | | | 1.37M | 1.23M | 864.17K | 737.93K | 1.25M | |
| Accounts Payable | | | 1.95M | 2.16M | 1.18M | 1.11M | 1.10M | |
| Other Current Liabilities | | | 1.99M | 1.68M | 1.24M | 573.51K | 1.72M | |
| Total Current Liabilities | | | 5.57M | 5.50M | 3.59M | 2.62M | 4.07M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 374.84K | 510.89K | 910.34K | 1.05M | 661.43K | |
| Deferred Taxes/Income | | | 27.99K | 40.78K | 134.15K | 134.15K | N/A | |
| Other Non-Current Liabilities | | | 483.70K | 415.90K | 737.40K | 1.64M | 289.11K | |
| Total Non-Current Liabilities | | | 867.44K | 1.06M | 1.86M | 3.10M | 1.22M | |
| |
| TOTAL LIABILITIES | | | 6.44M | 6.56M | 5.45M | 5.72M | 5.29M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 105.15K | -16.69K | -206.89K | 2.09M | -2.92M | |
| Additional Paid In Capital | | | 488.17K | 488.17K | N/A | 0.00 | 2.35M | |
| Minority Interest | | | -19.09K | 88.26K | 78.21K | 282.29K | 268.58K | |
| Common Shares | | | 2.65M | 2.65M | 2.50M | 2.50M | 5.09M | |
| Treasury Stock | | | -500.80K | -350.80K | -50.00K | N/A | N/A | |
| Other Shareholders' Equity | | | 2.19M | 2.13M | 1.84M | 231.90K | 149.00K | |
| Shares Outstanding | | | 5.19M | 4.94M | 5.08M | 5.10M | 5.09M | |
| Tangible Book Value per Share | | | 0.13 | 0.08 | -0.00 | -0.02 | 0.14 | |
| Total Shareholders' Equity | | | 4.93M | 4.90M | 4.08M | 4.82M | 4.68M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 11.37M | 11.46M | 9.53M | 10.55M | 9.96M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.08 | 0.10 | 0.22 | 0.22 | 0.14 | |
| Current Ratio | | | 1.13 | 1.09 | 1.15 | 1.50 | 0.77 | |
| Return On Assets (ROA) | | | 11.54% | 8.66% | -13.62% | 11.08% | 9.71% | |
| Return On Equity (ROE) | | | 26.60% | 20.26% | -31.80% | 24.22% | 20.69% | |
| Return On Invested Capital (ROIC) | | | 21.40% | 33.96% | N/A | 27.25% | 31.48% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 21.40% | 33.96% | N/A | 27.25% | 31.48% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 79.30% | 138.10% | N/A | 71.67% | 96.44% | |
