ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | 36.20M | 35.99M | 31.05M | 25.98M | 6.21M | |
Receivables | | | 163.98M | 209.26M | 66.28M | 45.36M | 38.70M | |
Inventories | | | 1.16M | 2.64M | N/A | N/A | N/A | |
Other Current Assets | | | 17.08M | 10.64M | 11.63M | 2.84M | 3.24M | |
Total Current Assets | | | 218.42M | 258.52M | 108.96M | 74.18M | 48.15M | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.31M | 9.30M | 8.71M | 8.81M | 7.40M | |
Investments And Advances | | | 521.90K | 425.20K | 25.20K | 147.40K | 137.30K | |
Goodwill | | | 3.61M | 3.85M | 2.37M | 2.67M | 2.98M | |
Intangibles | | | 139.50K | 52.00K | 10.30K | 0.00 | 1.40K | |
Other Non-Current Assets | | | 1.88M | 1.96M | 1.79M | 1.74M | 1.55M | |
Total Non-Current Assets | | | 22.94M | 23.07M | 21.51M | 24.65M | 22.82M | |
|
TOTAL ASSETS | | | 241.36M | 281.60M | 130.47M | 98.83M | 70.97M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 7.80M | 3.39M | 5.88M | |
Current Portion Of LT Debt. | | | 35.85M | 16.14M | 8.47M | 8.19M | N/A | |
Accrued Expenses | | | N/A | 5.00K | 8.00K | 5.00K | 3.00K | |
Accounts Payable | | | 143.56M | 207.10M | 63.22M | 53.66M | 34.82M | |
Other Current Liabilities | | | 2.32M | 3.25M | 4.59M | 1.48M | 2.89M | |
Total Current Liabilities | | | 181.72M | 226.49M | 84.09M | 66.72M | 43.60M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 375.20K | 406.50K | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 12.54M | 13.99M | 14.23M | 10.98M | 9.77M | |
Total Non-Current Liabilities | | | 15.51M | 17.00M | 16.77M | 13.66M | 12.50M | |
|
TOTAL LIABILITIES | | | 197.23M | 243.49M | 100.86M | 80.38M | 56.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 29.85M | 24.31M | 15.44M | 5.10M | 1.85M | |
Additional Paid In Capital | | | 10.40M | 10.40M | 10.40M | 9.67M | 9.66M | |
Minority Interest | | | 2.60M | 2.61M | 2.54M | 2.67M | 2.73M | |
Common Shares | | | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | |
Other Shareholders' Equity | | | -671.40K | -1.15M | -772.50K | -860.70K | -1.17M | |
Shares Outstanding | | | 4.54M | 4.54M | 4.54M | 4.54M | 4.43M | |
Tangible Book Value per Share | | | 8.89 | 7.53 | 5.99 | 3.47 | 2.69 | |
Total Shareholders' Equity | | | 44.13M | 38.11M | 29.61M | 18.45M | 14.88M | |
|
TOTAL LIABILITIES AND EQUITY | | | 241.36M | 281.60M | 130.47M | 98.83M | 70.97M | |
|
Statistics | |
---|
Debt/Equity | | | 0.01 | 0.01 | N/A | N/A | N/A | |
Current Ratio | | | 1.20 | 1.14 | 1.30 | 1.11 | 1.10 | |
Return On Assets (ROA) | | | 5.31% | 4.39% | 8.06% | 3.29% | 4.08% | |
Return On Equity (ROE) | | | 29.05% | 32.47% | 35.53% | 17.64% | 19.45% | |
Return On Invested Capital (ROIC) | | | 22.29% | 23.52% | 22.70% | 13.12% | 10.91% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 56.70% | 67.78% | 53.17% | 48.90% | 13.42% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 67.49% | 85.15% | 59.27% | 67.96% | 15.08% | |