ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.25M | 214.00K | 539.00K | 1.59M | 5.29M | |
Cash Equivalents | | | -26.00K | -26.00K | -26.00K | -26.00K | N/A | |
Receivables | | | 24.42M | 21.95M | 19.13M | 17.19M | 7.73M | |
Inventories | | | 0.00 | 1.00K | 1.00K | 10.00K | 11.00K | |
Other Current Assets | | | N/A | 120.00K | 119.00K | 121.00K | 269.00K | |
Total Current Assets | | | 25.64M | 22.25M | 19.76M | 18.89M | 13.30M | |
|
Non-Current Assets | |
---|
PPE Net | | | 4.32M | 4.60M | 4.64M | 4.53M | 1.69M | |
Investments And Advances | | | 225.00K | 223.00K | 194.00K | 315.00K | 294.00K | |
Goodwill | | | 5.40M | 5.40M | 5.40M | 5.40M | 5.40M | |
Intangibles | | | 3.14M | 2.84M | 2.50M | 2.52M | 2.68M | |
Other Non-Current Assets | | | 2.71M | 2.75M | 2.47M | 250.00K | 271.00K | |
Total Non-Current Assets | | | 15.79M | 15.82M | 15.20M | 13.01M | 10.33M | |
|
TOTAL ASSETS | | | 41.44M | 38.07M | 34.96M | 31.89M | 23.63M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 395.00K | 383.00K | 364.00K | 343.00K | 315.00K | |
Current Portion Of LT Debt. | | | 1.18M | 1.18M | 608.00K | 564.00K | 590.00K | |
Accrued Expenses | | | N/A | 1.81M | 4.30M | 5.67M | 3.65M | |
Accounts Payable | | | 1.88M | 1.49M | 1.55M | 1.02M | 896.00K | |
Other Current Liabilities | | | 14.26M | 10.11M | 6.98M | 6.99M | 4.42M | |
Total Current Liabilities | | | 17.70M | 14.98M | 13.81M | 14.59M | 9.87M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 4.06M | 4.60M | 5.69M | 6.11M | 3.38M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 773.00K | 749.00K | 702.00K | 1.19M | 1.40M | |
Total Non-Current Liabilities | | | 4.83M | 5.35M | 6.39M | 7.31M | 4.78M | |
|
TOTAL LIABILITIES | | | 22.53M | 20.33M | 20.20M | 21.90M | 14.65M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 15.80M | 14.64M | 11.66M | 6.89M | 5.88M | |
Additional Paid In Capital | | | 830.00K | 830.00K | 830.00K | 830.00K | 830.00K | |
Common Shares | | | 2.27M | 2.27M | 2.27M | 2.27M | 2.27M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | N/A | N/A | N/A | -1.00K | N/A | |
Shares Outstanding | | | 5.69M | 5.69M | 5.69M | 5.69M | 5.69M | |
Tangible Book Value per Share | | | 1.82 | 1.67 | 1.21 | 0.37 | 0.16 | |
Total Shareholders' Equity | | | 18.90M | 17.74M | 14.76M | 10.00M | 8.98M | |
|
TOTAL LIABILITIES AND EQUITY | | | 41.44M | 38.07M | 34.96M | 31.89M | 23.63M | |
|
Statistics | |
---|
Debt/Equity | | | 0.24 | 0.28 | 0.41 | 0.65 | 0.41 | |
Current Ratio | | | 1.45 | 1.49 | 1.43 | 1.29 | 1.35 | |
Return On Assets (ROA) | | | 8.30% | 8.00% | 12.67% | 3.12% | -8.55% | |
Return On Equity (ROE) | | | 18.19% | 17.17% | 30.01% | 9.96% | -22.49% | |
Return On Invested Capital (ROIC) | | | 9.01% | 8.29% | 7.20% | 4.29% | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 9.00% | 8.28% | 7.19% | 4.28% | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 13.91% | 12.76% | 11.34% | 7.75% | N/A | |