ASSETS | |
---|
Current Assets | |
---|
Cash | | | 158.60K | 613.70K | 108.60K | 215.40K | N/A | |
Cash Equivalents | | | 11.27M | 17.62M | 3.74M | 2.48M | 2.96M | |
Marketable Securities | | | 799.50K | 60.00K | N/A | N/A | N/A | |
Receivables | | | 30.85M | 25.60M | 14.40M | 10.97M | 13.31M | |
Inventories | | | 44.70K | 34.50K | 35.10K | 30.20K | 54.90K | |
Other Current Assets | | | 5.01M | 4.94M | 2.56M | 2.28M | 2.40M | |
Total Current Assets | | | 48.14M | 48.87M | 20.83M | 15.97M | 18.72M | |
|
Non-Current Assets | |
---|
PPE Net | | | 539.40K | 597.80K | 473.40K | 496.20K | 463.40K | |
Investments And Advances | | | 110.50K | 105.50K | 106.30K | 243.00K | 104.80K | |
Goodwill | | | 16.22M | 7.44M | 2.61M | 2.78M | 2.91M | |
Intangibles | | | 4.06M | 4.63M | 5.69M | 5.37M | 4.61M | |
Other Non-Current Assets | | | N/A | N/A | 0.00 | 0.00 | N/A | |
Total Non-Current Assets | | | 21.24M | 13.45M | 9.57M | 9.53M | 8.52M | |
|
TOTAL ASSETS | | | 69.38M | 62.32M | 30.41M | 25.50M | 27.24M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 10.64M | 9.92M | 4.34M | 3.29M | 4.30M | |
Accrued Expenses | | | 3.44M | 992.20K | 2.01M | 2.23M | 1.67M | |
Accounts Payable | | | 21.02M | 26.58M | 10.85M | 7.71M | 8.42M | |
Other Current Liabilities | | | 9.02M | 8.00M | 2.42M | 2.03M | 2.28M | |
Total Current Liabilities | | | 44.12M | 45.49M | 19.63M | 15.26M | 16.67M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 10.88M | 6.70M | 2.82M | 3.35M | 710.70K | |
Deferred Taxes/Income | | | N/A | N/A | 101.30K | N/A | N/A | |
Other Non-Current Liabilities | | | 5.34M | 1.62M | 1.17M | 966.00K | 833.70K | |
Total Non-Current Liabilities | | | 16.60M | 9.07M | 4.65M | 4.95M | 2.79M | |
|
TOTAL LIABILITIES | | | 60.71M | 54.56M | 24.28M | 20.21M | 19.45M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -1.01M | -5.59M | -7.16M | -8.07M | -4.65M | |
Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
Minority Interest | | | 373.60K | 744.50K | 552.50K | 632.70K | 1.24M | |
Common Shares | | | 9.79M | 9.79M | 9.59M | 9.09M | 8.16M | |
Treasury Stock | | | -151.90K | -334.00K | -219.90K | -97.60K | -97.60K | |
Other Shareholders' Equity | | | -532.30K | -469.00K | -455.70K | 0.00 | 0.00 | |
Shares Outstanding | | | 19.54M | 19.53M | 19.65M | 18.83M | 16.79M | |
Tangible Book Value per Share | | | -0.59 | -0.22 | -0.11 | -0.15 | 0.02 | |
Total Shareholders' Equity | | | 8.66M | 7.76M | 6.12M | 5.29M | 7.79M | |
|
TOTAL LIABILITIES AND EQUITY | | | 69.38M | 62.32M | 30.41M | 25.50M | 27.24M | |
|
Statistics | |
---|
Debt/Equity | | | 1.26 | 0.86 | 0.46 | 0.63 | 0.09 | |
Current Ratio | | | 1.09 | 1.07 | 1.06 | 1.05 | 1.12 | |
Return On Assets (ROA) | | | 2.37% | 2.43% | 1.44% | -13.33% | -1.58% | |
Return On Equity (ROE) | | | 18.98% | 19.48% | 7.14% | -64.23% | -5.52% | |
Return On Invested Capital (ROIC) | | | 16.07% | 17.26% | 3.44% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 30.77% | N/A | 5.26% | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | N/A | N/A | |