| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 6.72M | 11.98M | 9.41M | 10.96M | 35.51M | |
| Marketable Securities | | | 0.00 | 10.24M | 11.34M | 329.00K | N/A | |
| Receivables | | | 25.01M | 24.42M | 34.80M | 30.71M | 36.36M | |
| Inventories | | | 1.36M | 2.67M | 3.35M | 4.17M | 5.71M | |
| Other Current Assets | | | 3.48M | 5.71M | 7.07M | 13.03M | 2.70M | |
| Total Current Assets | | | 36.56M | 55.02M | 65.98M | 59.20M | 80.28M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.46M | 7.38M | 9.61M | 10.35M | 8.20M | |
| Investments And Advances | | | 9.98M | 9.69M | 11.40M | 25.77M | 30.03M | |
| Intangibles | | | 111.23M | 129.61M | 153.02M | 104.09M | 66.78M | |
| Other Non-Current Assets | | | 24.53M | 22.03M | 17.97M | 13.75M | 11.64M | |
| Total Non-Current Assets | | | 153.00M | 175.79M | 199.21M | 167.11M | 121.74M | |
| |
| TOTAL ASSETS | | | 189.56M | 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. | | | 23.51M | 35.30M | 46.23M | 10.04M | 4.40M | |
| Accrued Expenses | | | 2.47M | 2.30M | 3.18M | 3.31M | 2.07M | |
| Accounts Payable | | | 29.64M | 43.74M | 46.84M | 52.13M | 47.19M | |
| Other Current Liabilities | | | 10.86M | 8.28M | 9.26M | 5.50M | 18.64M | |
| Total Current Liabilities | | | 66.49M | 89.61M | 107.37M | 70.98M | 72.32M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.22M | 10.32M | 11.29M | 15.21M | 11.69M | |
| Other Non-Current Liabilities | | | 7.12M | 3.19M | 2.82M | 2.80M | 6.21M | |
| Total Non-Current Liabilities | | | 9.13M | 10.20M | 15.48M | 19.43M | 18.80M | |
| |
| TOTAL LIABILITIES | | | 75.61M | 99.81M | 122.85M | 90.42M | 91.11M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 91.45M | 107.47M | 119.02M | 112.29M | 88.05M | |
| Additional Paid In Capital | | | 18.53M | 18.53M | 18.53M | 18.51M | 18.49M | |
| Minority Interest | | | 790.00K | -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 | | | -1.73M | -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 | | | 0.19 | 0.10 | -0.75 | 2.23 | 3.09 | |
| Total Shareholders' Equity | | | 113.95M | 131.00M | 142.34M | 135.90M | 110.90M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 189.56M | 230.81M | 265.19M | 226.31M | 202.02M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.01 | 0.08 | 0.09 | 0.11 | 0.11 | |
| Current Ratio | | | 0.55 | 0.61 | 0.61 | 0.83 | 1.11 | |
| Return On Assets (ROA) | | | -5.76% | -0.96% | 3.65% | 12.61% | 15.85% | |
| Return On Equity (ROE) | | | -9.58% | -1.69% | 6.80% | 21.01% | 28.88% | |
| Return On Invested Capital (ROIC) | | | 4.85% | 3.81% | 11.63% | 16.95% | 19.19% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.13% | 4.52% | 13.37% | 18.27% | 26.43% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 116.45% | N/A | N/A | 65.87% | 90.79% | |