ASSETS | |
---|
Current Assets | |
---|
Cash | | | 16.00K | 10.00K | 7.67M | 12.23M | 6.69M | |
Cash Equivalents | | | 13.53M | 6.79M | 7.65M | 12.21M | N/A | |
Marketable Securities | | | N/A | N/A | 78.47M | 79.74M | 53.65M | |
Receivables | | | 12.96M | 9.03M | 6.34M | 15.63M | 13.89M | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Assets | | | 959.00K | 615.00K | 0.00 | 142.00K | 193.00K | |
Total Current Assets | | | 27.47M | 16.44M | 92.48M | 107.74M | 74.42M | |
|
Non-Current Assets | |
---|
PPE Net | | | 1.37M | 1.35M | 780.00K | 747.00K | 463.00K | |
Investments And Advances | | | 162.85M | 151.68M | 37.57M | 6.32M | 6.28M | |
Goodwill | | | N/A | 177.00K | 177.00K | 189.00K | 189.00K | |
Intangibles | | | 197.00K | 10.00K | 2.00K | 6.00K | 6.00K | |
Other Non-Current Assets | | | 3.11M | 3.28M | 3.73M | 2.02M | 826.00K | |
Total Non-Current Assets | | | 179.29M | 163.61M | 58.61M | 18.80M | 14.73M | |
|
TOTAL ASSETS | | | 206.76M | 180.05M | 151.09M | 126.53M | 89.15M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 2.60M | 21.92M | 0.00 | 1.74M | 170.00K | |
Current Portion Of LT Debt. | | | 19.90M | 2.81M | N/A | 15.52M | 12.25M | |
Accrued Expenses | | | 1.34M | 601.00K | N/A | N/A | N/A | |
Accounts Payable | | | N/A | N/A | N/A | 11.62M | 5.76M | |
Other Current Liabilities | | | N/A | N/A | N/A | 11.04M | 10.95M | |
Total Current Liabilities | | | 23.85M | 25.34M | N/A | 39.91M | 29.13M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 96.46M | 71.24M | 67.25M | 31.60M | 22.00M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 20.33M | 19.12M | 20.86M | 1.82M | 1.39M | |
Total Non-Current Liabilities | | | 128.93M | 101.06M | N/A | 46.47M | 28.10M | |
|
TOTAL LIABILITIES | | | 152.78M | 126.39M | 101.04M | 86.38M | 57.23M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 41.62M | 41.30M | 40.16M | 30.26M | 22.03M | |
Additional Paid In Capital | | | 2.46M | 2.46M | N/A | N/A | N/A | |
Minority Interest | | | 12.14M | 10.70M | 12.93M | 13.05M | 4.71M | |
Common Shares | | | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | |
Other Shareholders' Equity | | | 1.00K | N/A | N/A | N/A | 0.00 | |
Shares Outstanding | | | 47.72M | 47.72M | 43.35M | 43.35M | 38.47M | |
Tangible Book Value per Share | | | 1.13 | 1.12 | 1.15 | 0.92 | 0.82 | |
Total Shareholders' Equity | | | 53.98M | 53.66M | 50.05M | 40.15M | 31.92M | |
|
TOTAL LIABILITIES AND EQUITY | | | 206.76M | 180.05M | 151.09M | 126.53M | 89.15M | |
|
Statistics | |
---|
Debt/Equity | | | 1.84 | 1.74 | 1.34 | 0.83 | 0.69 | |
Current Ratio | | | 1.15 | 0.65 | N/A | 2.70 | 2.55 | |
Return On Assets (ROA) | | | 1.94% | 2.74% | 4.64% | 5.60% | 5.33% | |
Return On Equity (ROE) | | | 7.41% | 9.18% | 14.00% | 17.63% | 14.89% | |
Return On Invested Capital (ROIC) | | | 0.78% | 0.77% | N/A | N/A | 4.41% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 0.84% | 0.80% | N/A | N/A | 40.59% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 0.84% | 0.81% | N/A | N/A | 41.83% | |