ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | 3.37M | 11.98M | 9.41M | 10.96M | 35.51M | |
Marketable Securities | | | 5.26M | 10.24M | 11.34M | 329.00K | N/A | |
Receivables | | | 18.40M | 24.42M | 34.80M | 30.71M | 36.36M | |
Inventories | | | 1.75M | 2.67M | 3.35M | 4.17M | 5.71M | |
Other Current Assets | | | 3.77M | 5.71M | 7.07M | 13.03M | 2.70M | |
Total Current Assets | | | 32.55M | 55.02M | 65.98M | 59.20M | 80.28M | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.78M | 7.38M | 9.61M | 10.35M | 8.20M | |
Investments And Advances | | | 7.72M | 9.69M | 11.40M | 25.77M | 30.03M | |
Intangibles | | | 126.88M | 129.61M | 153.02M | 104.09M | 66.78M | |
Other Non-Current Assets | | | 21.32M | 22.03M | 17.97M | 13.75M | 11.64M | |
Total Non-Current Assets | | | 170.24M | 175.79M | 199.21M | 167.11M | 121.74M | |
|
TOTAL ASSETS | | | 202.79M | 230.81M | 265.19M | 226.31M | 202.02M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 1.86M | 12.00K | 8.00K | |
Current Portion Of LT Debt. | | | 31.38M | 35.30M | 46.23M | 10.04M | 4.40M | |
Accrued Expenses | | | N/A | 2.30M | 3.18M | 3.31M | 2.07M | |
Accounts Payable | | | 30.93M | 43.74M | 46.84M | 52.13M | 47.19M | |
Other Current Liabilities | | | 6.47M | 8.28M | 9.26M | 5.50M | 18.64M | |
Total Current Liabilities | | | 68.78M | 89.61M | 107.37M | 70.98M | 72.32M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 7.38M | 10.32M | 11.29M | 15.21M | 11.69M | |
Other Non-Current Liabilities | | | 3.09M | 3.19M | 2.82M | 2.80M | 6.21M | |
Total Non-Current Liabilities | | | 11.01M | 10.20M | 15.48M | 19.43M | 18.80M | |
|
TOTAL LIABILITIES | | | 79.78M | 99.81M | 122.85M | 90.42M | 91.11M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 99.91M | 107.47M | 119.02M | 112.29M | 88.05M | |
Additional Paid In Capital | | | 18.53M | 18.53M | 18.53M | 18.51M | 18.49M | |
Minority Interest | | | 542.00K | -3.31M | 1.38M | 1.42M | 890.00K | |
Common Shares | | | 5.71M | 5.71M | 5.71M | 5.71M | 5.70M | |
Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
Other Shareholders' Equity | | | -1.13M | -709.00K | -913.00K | -611.00K | -1.34M | |
Shares Outstanding | | | 14.27M | 14.27M | 14.27M | 14.26M | 14.26M | |
Tangible Book Value per Share | | | -0.27 | 0.10 | -0.75 | 2.23 | 3.09 | |
Total Shareholders' Equity | | | 123.01M | 131.00M | 142.34M | 135.90M | 110.90M | |
|
TOTAL LIABILITIES AND EQUITY | | | 202.79M | 230.81M | 265.19M | 226.31M | 202.02M | |
|
Statistics | |
---|
Debt/Equity | | | 0.06 | 0.08 | 0.09 | 0.11 | 0.11 | |
Current Ratio | | | 0.47 | 0.61 | 0.61 | 0.83 | 1.11 | |
Return On Assets (ROA) | | | -1.04% | -0.96% | 3.65% | 12.61% | 15.85% | |
Return On Equity (ROE) | | | -1.71% | -1.69% | 6.80% | 21.01% | 28.88% | |
Return On Invested Capital (ROIC) | | | 4.68% | 3.56% | 10.89% | 15.86% | 17.97% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.00% | 4.23% | 12.52% | 17.11% | 24.74% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | N/A | 61.66% | 84.98% | |