ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.36M | 8.31M | 7.44M | 10.40M | 10.55M | |
Receivables | | | 27.37M | 23.00M | 24.49M | 20.51M | 16.27M | |
Inventories | | | 122.00K | 175.00K | 200.00K | 64.00K | N/A | |
Other Current Assets | | | N/A | 1.65M | 905.00K | 932.00K | 552.00K | |
Total Current Assets | | | 29.86M | 33.14M | 33.03M | 31.91M | 27.37M | |
|
Non-Current Assets | |
---|
PPE Net | | | 10.77M | 10.84M | 11.13M | 11.54M | 11.53M | |
Goodwill | | | N/A | 20.04M | 20.21M | 20.04M | 17.40M | |
Intangibles | | | 26.45M | 6.81M | 8.49M | 9.34M | 6.66M | |
Other Non-Current Assets | | | 82.00K | 74.00K | 1.34M | 782.00K | 1.32M | |
Total Non-Current Assets | | | 37.70M | 38.16M | 42.55M | 42.10M | 37.15M | |
|
TOTAL ASSETS | | | 67.56M | 71.31M | 75.58M | 74.01M | 64.52M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 1.35M | 900.00K | 900.00K | 900.00K | |
Current Portion Of LT Debt. | | | 2.52M | 2.34M | 2.86M | 2.97M | 2.77M | |
Accrued Expenses | | | N/A | 12.43M | 13.31M | 12.93M | 10.11M | |
Accounts Payable | | | 28.41M | 8.48M | 8.33M | 11.61M | 10.21M | |
Other Current Liabilities | | | 277.00K | 9.75M | 8.18M | 4.96M | 4.41M | |
Total Current Liabilities | | | 31.20M | 34.35M | 33.57M | 33.37M | 28.39M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.72M | 6.87M | 8.40M | 9.97M | 10.90M | |
Deferred Taxes/Income | | | 1.17M | 1.23M | 1.62M | 1.61M | 820.00K | |
Other Non-Current Liabilities | | | 298.00K | 346.00K | 1.05M | 1.90M | 1.92M | |
Total Non-Current Liabilities | | | 8.19M | 8.45M | 12.25M | 14.59M | 13.64M | |
|
TOTAL LIABILITIES | | | 39.39M | 42.79M | 45.82M | 47.96M | 42.03M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 13.37M | 13.71M | 14.96M | 11.25M | 7.69M | |
Additional Paid In Capital | | | 11.40M | 11.40M | 11.46M | 11.53M | 11.55M | |
Minority Interest | | | N/A | 0.00 | 1.17M | 1.11M | N/A | |
Common Shares | | | 3.40M | 3.40M | 3.34M | 3.27M | 3.25M | |
Shares Outstanding | | | 14.15M | 14.15M | 13.93M | 13.64M | 13.56M | |
Tangible Book Value per Share | | | 0.12 | 0.12 | 0.08 | -0.24 | -0.12 | |
Total Shareholders' Equity | | | 28.17M | 28.51M | 29.76M | 26.05M | 22.49M | |
|
TOTAL LIABILITIES AND EQUITY | | | 67.56M | 71.31M | 75.58M | 74.01M | 64.52M | |
|
Statistics | |
---|
Debt/Equity | | | 0.24 | 0.29 | 0.31 | 0.42 | 0.52 | |
Current Ratio | | | 0.96 | 0.96 | 0.98 | 0.96 | 0.96 | |
Return On Assets (ROA) | | | 1.35% | 1.33% | 6.26% | 6.02% | 4.70% | |
Return On Equity (ROE) | | | 3.23% | 3.34% | 15.89% | 17.10% | 13.48% | |
Return On Invested Capital (ROIC) | | | 6.93% | 7.14% | 8.87% | 8.58% | 7.24% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 7.42% | 9.12% | 10.73% | 11.45% | 10.13% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 33.43% | 87.06% | 56.16% | 203.31% | 110.56% | |