ASSETS | |
---|
Current Assets | |
---|
Cash | | | 7.19M | 9.10M | 5.62M | 11.21M | 7.41M | |
Receivables | | | 16.97M | 18.73M | 18.89M | 17.96M | 13.06M | |
Other Current Assets | | | 1.42M | 727.20K | 928.50K | 400.40K | 313.30K | |
Total Current Assets | | | 25.58M | 28.56M | 25.44M | 29.57M | 20.79M | |
|
Non-Current Assets | |
---|
PPE Net | | | 608.90K | 676.10K | 678.80K | 235.10K | 263.10K | |
Investments And Advances | | | 608.50K | 606.60K | 781.80K | 538.20K | 672.30K | |
Goodwill | | | 30.79M | 30.81M | 30.83M | 26.59M | 26.03M | |
Intangibles | | | -14.70K | -14.70K | -14.40K | -4.20K | 558.50K | |
Other Non-Current Assets | | | N/A | N/A | N/A | N/A | 0.00 | |
Total Non-Current Assets | | | 31.99M | 32.08M | 32.27M | 27.36M | 27.52M | |
|
TOTAL ASSETS | | | 57.57M | 60.65M | 57.72M | 56.92M | 48.31M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 900.00 | 900.00 | 2.00K | 1.30K | 2.00K | |
Current Portion Of LT Debt. | | | 2.06M | 2.12M | 2.20M | 752.30K | 6.99M | |
Accrued Expenses | | | 7.86M | 7.74M | 7.24M | 8.63M | 6.11M | |
Accounts Payable | | | 7.60M | 11.64M | 11.67M | 11.31M | 6.58M | |
Other Current Liabilities | | | 4.16M | 2.83M | 3.58M | 4.20M | 4.78M | |
Total Current Liabilities | | | 21.67M | 24.33M | 24.70M | 24.89M | 24.47M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.54M | 6.43M | 4.34M | 6.16M | 14.90K | |
Deferred Taxes/Income | | | 3.60K | 2.70K | 900.00 | 600.00 | 3.90K | |
Other Non-Current Liabilities | | | 143.80K | 464.50K | 50.00K | 492.50K | 408.20K | |
Total Non-Current Liabilities | | | 6.07M | 7.14M | 4.34M | 7.14M | 611.10K | |
|
TOTAL LIABILITIES | | | 27.74M | 31.47M | 29.04M | 32.04M | 25.08M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 9.68M | 9.02M | 8.52M | 5.31M | 3.79M | |
Additional Paid In Capital | | | 16.26M | 16.26M | 16.26M | 15.81M | 15.96M | |
Minority Interest | | | 384.10K | 235.90K | -48.00K | 490.20K | 184.10K | |
Common Shares | | | 3.90M | 3.90M | 3.90M | 3.76M | 3.46M | |
Other Shareholders' Equity | | | -1.00K | -1.20K | 100.00 | 4.90K | 21.80K | |
Shares Outstanding | | | 39.01M | 39.01M | 38.98M | 37.59M | 34.59M | |
Tangible Book Value per Share | | | -0.02 | -0.04 | -0.05 | -0.05 | -0.10 | |
Total Shareholders' Equity | | | 29.84M | 29.18M | 28.67M | 24.89M | 23.23M | |
|
TOTAL LIABILITIES AND EQUITY | | | 57.57M | 60.65M | 57.72M | 56.92M | 48.31M | |
|
Statistics | |
---|
Debt/Equity | | | 0.19 | 0.22 | 0.15 | 0.25 | 0.00 | |
Current Ratio | | | 1.18 | 1.17 | 1.03 | 1.19 | 0.85 | |
Return On Assets (ROA) | | | 1.93% | 0.80% | 4.64% | 2.67% | 4.84% | |
Return On Equity (ROE) | | | 3.72% | 1.65% | 9.34% | 6.10% | 10.06% | |
Return On Invested Capital (ROIC) | | | 6.48% | 5.52% | 7.95% | 7.90% | 4.94% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 6.48% | 5.52% | 7.95% | 7.90% | 4.94% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 45.40% | 36.30% | 119.12% | 46.44% | N/A | |