ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 895.00K | 1.63M | 2.12M | 3.08M | |
Cash Equivalents | | | 182.00K | 0.00 | 0.00 | 0.00 | 1.00K | |
Receivables | | | 1.78M | 126.85M | 113.43M | 91.52M | 102.16M | |
Other Current Assets | | | 119.78M | 7.45M | 977.00K | 1.03M | 1.34M | |
Total Current Assets | | | 121.74M | 135.19M | 116.04M | 94.68M | 106.58M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.50M | 4.87M | 6.36M | 7.39M | 8.59M | |
Investments And Advances | | | 1.11M | 1.08M | 1.11M | 1.15M | 1.12M | |
Goodwill | | | 40.22M | 40.22M | 40.22M | 40.22M | 40.22M | |
Intangibles | | | 6.83M | 7.11M | 7.86M | 7.08M | 5.48M | |
Other Non-Current Assets | | | 1.42M | 1.42M | 1.42M | 1.44M | 1.44M | |
Total Non-Current Assets | | | 54.07M | 54.70M | 56.99M | 57.28M | 56.85M | |
|
TOTAL ASSETS | | | 175.81M | 189.89M | 173.03M | 151.95M | 163.43M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 14.65M | 13.41M | 13.33M | 8.39M | 0.00 | |
Accrued Expenses | | | N/A | 4.03M | 5.17M | 4.13M | 5.09M | |
Accounts Payable | | | 7.56M | 7.70M | 7.70M | 4.92M | 4.32M | |
Other Current Liabilities | | | 111.81M | 123.35M | 106.11M | 88.32M | 102.73M | |
Total Current Liabilities | | | 134.02M | 148.49M | 132.31M | 105.76M | 112.14M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 8.54M | 10.41M | 12.05M | 13.02M | 16.09M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 3.83M | 6.66M | 6.24M | 3.27M | 771.00K | |
Total Non-Current Liabilities | | | 12.38M | 17.07M | 18.30M | 16.28M | 16.86M | |
|
TOTAL LIABILITIES | | | 146.39M | 165.56M | 150.61M | 122.05M | 128.99M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -40.58M | -45.66M | -47.58M | -40.09M | -35.56M | |
Additional Paid In Capital | | | 50.16M | 50.16M | 50.16M | 50.16M | 50.16M | |
Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
Common Shares | | | 19.84M | 19.84M | 19.84M | 19.84M | 19.84M | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | 0.00 | |
Shares Outstanding | | | 4.99M | 4.99M | 4.99M | 4.99M | 4.96M | |
Tangible Book Value per Share | | | -3.53 | -4.60 | -5.14 | -3.48 | -2.27 | |
Total Shareholders' Equity | | | 29.42M | 24.34M | 22.42M | 29.91M | 34.44M | |
|
TOTAL LIABILITIES AND EQUITY | | | 175.81M | 189.89M | 173.03M | 151.95M | 163.43M | |
|
Statistics | |
---|
Debt/Equity | | | 0.29 | 0.43 | 0.54 | 0.44 | 0.47 | |
Current Ratio | | | 0.91 | 0.91 | 0.88 | 0.90 | 0.95 | |
Return On Assets (ROA) | | | 4.49% | 1.14% | -4.50% | -2.86% | -1.15% | |
Return On Equity (ROE) | | | 26.82% | 8.90% | -34.71% | -14.54% | -5.45% | |
Return On Invested Capital (ROIC) | | | 11.20% | 9.12% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 11.25% | 9.12% | N/A | N/A | N/A | |