ASSETS | |
---|
Current Assets | |
---|
Cash | | | 14.37M | 4.77M | 9.52M | 12.67M | 13.28M | |
Cash Equivalents | | | 2.34M | 2.52M | 2.52M | 1.76M | 1.91M | |
Receivables | | | 39.22M | 42.65M | 46.77M | 40.76M | 36.69M | |
Inventories | | | 28.00K | 23.00K | 56.00K | 91.00K | 376.00K | |
Other Current Assets | | | 4.12M | 3.58M | 2.71M | 3.18M | 2.88M | |
Total Current Assets | | | 60.08M | 53.55M | 61.57M | 58.46M | 55.14M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.23M | 1.47M | 1.62M | 1.49M | 1.60M | |
Investments And Advances | | | 3.83M | 3.41M | 2.47M | 2.73M | 3.05M | |
Goodwill | | | 11.74M | 12.58M | 14.30M | 13.03M | 12.61M | |
Intangibles | | | 1.96M | 3.10M | 4.41M | 4.13M | 3.27M | |
Other Non-Current Assets | | | 1.00K | N/A | -1.00K | 1.00K | 557.00K | |
Total Non-Current Assets | | | 19.55M | 21.34M | 23.55M | 22.07M | 21.73M | |
|
TOTAL ASSETS | | | 79.64M | 74.89M | 85.12M | 80.53M | 76.86M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 2.63M | 2.70M | 10.26M | 5.35M | 5.30M | |
Current Portion Of LT Debt. | | | 167.00K | 9.98M | 9.30M | 1.96M | 3.60M | |
Accrued Expenses | | | 47.05M | 38.73M | 30.00M | 26.19M | 23.60M | |
Accounts Payable | | | 14.55M | 10.74M | 9.73M | 8.40M | 7.50M | |
Other Current Liabilities | | | 4.65M | 6.13M | 4.64M | 4.84M | 4.50M | |
Total Current Liabilities | | | 69.05M | 68.27M | 63.92M | 46.74M | 44.50M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 18.04M | 8.26M | 10.40M | 20.93M | 19.25M | |
Deferred Taxes/Income | | | 51.00K | 54.00K | 208.00K | 230.00K | 230.00K | |
Other Non-Current Liabilities | | | 823.00K | 749.00K | 758.00K | 507.00K | 422.00K | |
Total Non-Current Liabilities | | | 19.94M | 10.10M | 13.09M | 23.31M | 21.24M | |
|
TOTAL LIABILITIES | | | 88.99M | 78.37M | 77.02M | 70.05M | 65.74M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -22.30M | -16.37M | -4.87M | -2.54M | -1.96M | |
Additional Paid In Capital | | | 12.30M | 12.30M | 12.30M | 12.30M | 12.30M | |
Minority Interest | | | 1.02M | 1.04M | 1.72M | 1.65M | 1.34M | |
Common Shares | | | 757.00K | 757.00K | 757.00K | 757.00K | 757.00K | |
Other Shareholders' Equity | | | -117.00K | -168.00K | -92.00K | -33.00K | 16.00K | |
Shares Outstanding | | | 7.58M | 7.58M | 7.58M | 7.58M | 7.58M | |
Tangible Book Value per Share | | | -3.04 | -2.53 | -1.40 | -0.88 | -0.63 | |
Total Shareholders' Equity | | | -9.35M | -3.48M | 8.10M | 10.48M | 11.12M | |
|
TOTAL LIABILITIES AND EQUITY | | | 79.64M | 74.89M | 85.12M | 80.53M | 76.86M | |
|
Statistics | |
---|
Debt/Equity | | | -2.21 | -3.15 | 2.55 | 2.51 | 2.21 | |
Current Ratio | | | 0.87 | 0.78 | 0.96 | 1.25 | 1.24 | |
Return On Assets (ROA) | | | -19.71% | -15.66% | -2.49% | -0.67% | -7.26% | |
Return On Equity (ROE) | | | N/A | N/A | -26.16% | -5.11% | -50.21% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 2.23% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 2.34% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 4.32% | N/A | |