ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 38.06M | 51.77M | 33.60M | 30.60M | |
Cash Equivalents | | | 58.91M | 25.51M | 8.82M | 5.00M | 11.30M | |
Marketable Securities | | | N/A | 810.00K | 810.00K | 800.00K | 600.00K | |
Receivables | | | 55.68M | 57.48M | 52.68M | 49.60M | 41.50M | |
Inventories | | | 1.64M | 1.37M | 4.33M | 7.90M | 1.40M | |
Other Current Assets | | | 3.09M | 3.41M | 3.36M | 2.80M | 4.40M | |
Total Current Assets | | | 119.32M | 125.82M | 120.96M | 99.80M | 89.80M | |
|
Non-Current Assets | |
---|
PPE Net | | | 19.59M | 21.04M | 20.02M | 18.60M | 15.90M | |
Investments And Advances | | | 1.76M | 1.87M | 3.57M | 3.40M | 1.00M | |
Goodwill | | | 42.74M | 39.27M | 31.03M | 21.90M | 11.10M | |
Intangibles | | | 5.16M | 4.89M | 4.78M | 2.90M | 2.70M | |
Other Non-Current Assets | | | 4.11M | 4.67M | 3.21M | 3.20M | 4.80M | |
Total Non-Current Assets | | | 73.35M | 71.74M | 62.61M | 50.00M | 35.60M | |
|
TOTAL ASSETS | | | 192.67M | 197.56M | 183.57M | 149.80M | 125.40M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 290.00K | 2.32M | 600.00K | 400.00K | |
Current Portion Of LT Debt. | | | 11.42M | 9.20M | 7.23M | 3.20M | 3.10M | |
Accrued Expenses | | | 22.55M | 23.73M | 21.80M | 20.70M | 15.70M | |
Accounts Payable | | | 46.09M | 44.76M | 44.42M | 50.30M | 49.90M | |
Other Current Liabilities | | | 7.77M | 12.94M | 11.00M | 10.30M | 7.50M | |
Total Current Liabilities | | | 87.83M | 90.92M | 86.76M | 85.30M | 76.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 48.35M | 52.19M | 57.24M | 31.50M | 21.90M | |
Deferred Taxes/Income | | | 247.00K | 254.00K | 268.00K | 300.00K | 300.00K | |
Other Non-Current Liabilities | | | 3.41M | 3.09M | 1.97M | 2.00M | 3.50M | |
Total Non-Current Liabilities | | | 69.13M | 72.68M | 72.89M | 43.80M | 29.20M | |
|
TOTAL LIABILITIES | | | 156.96M | 163.60M | 159.65M | 129.10M | 105.80M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 29.23M | 27.48M | 17.44M | 14.30M | 13.00M | |
Minority Interest | | | 17.12M | 17.14M | 13.42M | 10.00M | 3.60M | |
Common Shares | | | 6.48M | 6.48M | 6.48M | 6.50M | 6.50M | |
Other Shareholders' Equity | | | -1.00K | N/A | 1.00K | 0.00 | N/A | |
Shares Outstanding | | | 3.97M | 3.97M | 4.00M | 4.00M | 4.00M | |
Tangible Book Value per Share | | | -3.07 | -2.57 | -2.97 | -1.00 | 1.43 | |
Total Shareholders' Equity | | | 35.71M | 33.96M | 23.92M | 20.80M | 19.50M | |
|
TOTAL LIABILITIES AND EQUITY | | | 192.67M | 197.56M | 183.57M | 149.80M | 125.40M | |
|
Statistics | |
---|
Debt/Equity | | | 1.35 | 1.55 | 2.49 | 1.54 | 1.14 | |
Current Ratio | | | 1.36 | 1.38 | 1.39 | 1.17 | 1.17 | |
Return On Assets (ROA) | | | 6.73% | 6.30% | 5.93% | 5.67% | 5.18% | |
Return On Equity (ROE) | | | 36.30% | 36.64% | 45.54% | 40.87% | 33.33% | |
Return On Invested Capital (ROIC) | | | 13.01% | 12.37% | 12.55% | 16.74% | 14.30% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 29.69% | 16.41% | 13.90% | 18.37% | 18.86% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 36.29% | 23.18% | 31.58% | 29.94% | |