ASSETS | |
---|
Current Assets | |
---|
Cash | | | 922.00K | 1.55M | 16.80M | 7.30M | 4.91M | |
Cash Equivalents | | | 11.00M | 14.19M | N/A | N/A | 4.91M | |
Marketable Securities | | | N/A | 237.00K | 138.00K | 117.60K | 11.30K | |
Receivables | | | 49.30M | 67.16M | 52.48M | 28.85M | 16.50M | |
Other Current Assets | | | 2.48M | 1.91M | 767.00K | 623.00K | 319.70K | |
Total Current Assets | | | 63.70M | 84.81M | 70.05M | 36.89M | 21.74M | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.19M | 3.98M | 4.96M | 3.81M | 2.19M | |
Investments And Advances | | | 2.02M | 1.97M | 1.97M | 1.50M | N/A | |
Goodwill | | | 20.91M | 47.52M | 47.44M | 48.16M | 47.84M | |
Intangibles | | | 6.87M | 12.13M | 8.40M | 2.56M | 773.30K | |
Other Non-Current Assets | | | 203.00K | 1.69M | 1.58M | 2.58M | 4.14M | |
Total Non-Current Assets | | | 34.44M | 69.86M | 65.06M | 59.38M | 55.24M | |
|
TOTAL ASSETS | | | 98.14M | 154.68M | 135.10M | 96.27M | 76.97M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 4.95M | 0.00 | |
Current Portion Of LT Debt. | | | 1.66M | 1.35M | 1.05M | 505.40K | 138.40K | |
Accrued Expenses | | | 6.17M | 2.19M | N/A | N/A | N/A | |
Accounts Payable | | | 399.00K | 13.09M | 9.53M | 7.92M | 1.99M | |
Other Current Liabilities | | | 8.78M | 17.27M | 20.63M | 13.89M | 10.73M | |
Total Current Liabilities | | | 17.02M | 33.89M | 31.22M | 27.27M | 12.86M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.98M | 2.97M | 10.70M | 3.07M | 5.61M | |
Deferred Taxes/Income | | | 7.99M | 14.31M | 10.50M | 4.10M | 1.73M | |
Other Non-Current Liabilities | | | 47.00K | 423.00K | 1.38M | 2.27M | 1.11M | |
Total Non-Current Liabilities | | | 9.92M | 17.61M | 22.51M | 9.47M | 13.30M | |
|
TOTAL LIABILITIES | | | 26.94M | 51.50M | 53.73M | 36.74M | 26.16M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 12.10M | 36.57M | 16.38M | -5.52M | -2.82M | |
Additional Paid In Capital | | | 53.23M | 58.05M | 58.05M | 58.05M | 46.64M | |
Minority Interest | | | -93.00K | -93.00K | -65.00K | 28.60K | 4.84M | |
Common Shares | | | 5.87M | 6.51M | 6.51M | 6.51M | 6.19M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | 6.00K | 2.05M | 435.00K | 486.80K | 806.10K | |
Shares Outstanding | | | 5.86M | 6.50M | 6.50M | 6.50M | 6.18M | |
Tangible Book Value per Share | | | 7.41 | 6.69 | 3.93 | 1.35 | 0.36 | |
Total Shareholders' Equity | | | 71.20M | 103.18M | 81.37M | 59.53M | 50.81M | |
|
TOTAL LIABILITIES AND EQUITY | | | 98.14M | 154.68M | 135.10M | 96.27M | 76.97M | |
|
Statistics | |
---|
Debt/Equity | | | 0.03 | 0.03 | 0.13 | 0.13 | 0.11 | |
Current Ratio | | | 3.74 | 2.50 | 2.24 | 1.35 | 1.69 | |
Return On Assets (ROA) | | | -28.38% | 20.58% | 21.50% | 18.51% | 9.30% | |
Return On Equity (ROE) | | | -39.12% | 30.86% | 35.70% | 29.94% | 14.09% | |
Return On Invested Capital (ROIC) | | | 1.63% | 26.86% | 27.84% | 25.14% | 16.78% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 1.88% | 30.51% | 27.88% | 25.18% | 18.18% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 3.12% | 69.46% | 60.37% | 80.43% | 101.73% | |