| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 31.24M | 18.99M | 14.26M | 5.19M | |
| Cash Equivalents | | | 19.10M | 31.24M | 18.99M | 14.26M | N/A | |
| Receivables | | | 39.06M | 27.28M | 26.30M | 16.60M | 19.06M | |
| Other Current Assets | | | 84.00K | 1.82M | 1.48M | 1.14M | 1.23M | |
| Total Current Assets | | | 58.24M | 60.34M | 46.77M | 32.00M | 25.48M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 5.33M | 4.66M | 6.46M | 6.28M | 1.34M | |
| Investments And Advances | | | N/A | 0.00 | 0.00 | 0.00 | 2.06M | |
| Goodwill | | | 41.40M | 23.90M | 24.61M | 13.38M | 13.66M | |
| Intangibles | | | 15.84M | 7.65M | 9.62M | 2.75M | 3.74M | |
| Other Non-Current Assets | | | 8.53M | 9.43M | 4.90M | 2.62M | 581.00K | |
| Total Non-Current Assets | | | 71.11M | 45.65M | 45.58M | 25.03M | 21.39M | |
| |
| TOTAL ASSETS | | | 129.35M | 105.99M | 92.35M | 57.03M | 46.86M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.24M | 1.25M | 1.98M | 1.72M | 6.00K | |
| Accrued Expenses | | | N/A | 10.25M | 9.75M | 6.11M | 3.72M | |
| Accounts Payable | | | 17.64M | 3.10M | 4.25M | 2.64M | 4.96M | |
| Other Current Liabilities | | | 20.02M | 20.77M | 17.64M | 5.39M | 8.50M | |
| Total Current Liabilities | | | 38.89M | 35.38M | 33.61M | 15.86M | 17.19M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.67M | 1.43M | 3.13M | 3.72M | 0.00 | |
| Deferred Taxes/Income | | | 3.89M | 1.92M | 2.43M | 294.00K | 554.00K | |
| Other Non-Current Liabilities | | | 144.00K | 19.00K | 317.00K | 341.00K | 760.00K | |
| Total Non-Current Liabilities | | | 5.71M | 3.37M | 5.87M | 4.35M | 1.31M | |
| |
| TOTAL LIABILITIES | | | 44.60M | 38.75M | 39.48M | 20.21M | 18.50M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 80.33M | 66.27M | 51.76M | 9.88M | 2.65M | |
| Additional Paid In Capital | | | 1.01M | 545.00K | 3.00K | 25.79M | 24.38M | |
| Common Shares | | | 503.00K | 493.00K | 489.00K | 473.00K | 452.00K | |
| Other Shareholders' Equity | | | 2.91M | -67.00K | 615.00K | 674.00K | 882.00K | |
| Shares Outstanding | | | 50.30M | 49.26M | 48.88M | 47.29M | 45.18M | |
| Tangible Book Value per Share | | | 0.55 | 0.72 | 0.38 | 0.44 | 0.24 | |
| Total Shareholders' Equity | | | 84.75M | 67.24M | 52.87M | 36.82M | 28.36M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 129.35M | 105.99M | 92.35M | 57.03M | 46.86M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.02 | 0.02 | 0.06 | 0.10 | N/A | |
| Current Ratio | | | 1.50 | 1.71 | 1.39 | 2.02 | 1.48 | |
| Return On Assets (ROA) | | | 11.58% | 11.96% | 10.48% | 9.76% | -19.16% | |
| Return On Equity (ROE) | | | 17.68% | 18.85% | 18.31% | 15.12% | -31.66% | |
| Return On Invested Capital (ROIC) | | | 15.99% | 19.29% | 17.24% | 13.53% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 20.27% | 34.60% | 25.48% | 20.70% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 102.48% | 174.32% | 183.35% | 51.69% | N/A | |