ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 5.55M | 8.88M | 10.21M | 14.69M | 1.94M | |
Marketable Securities | | | 392.00K | 1.50M | 1.21M | 130.00K | 1.14M | |
Receivables | | | 49.64M | 46.45M | 39.38M | 26.37M | 21.03M | |
Inventories | | | N/A | N/A | 0.00 | 10.00K | 10.00K | |
Other Current Assets | | | 10.82M | 7.81M | 6.43M | 8.33M | 6.31M | |
Total Current Assets | | | 66.41M | 64.63M | 57.22M | 49.53M | 30.43M | |
|
Non-Current Assets | |
---|
PPE Net | | | 209.00K | 313.00K | 333.00K | 220.00K | 200.00K | |
Investments And Advances | | | 52.00K | 55.00K | 44.00K | 40.00K | 40.00K | |
Goodwill | | | 24.01M | 24.01M | 19.18M | 460.00K | 460.00K | |
Intangibles | | | 35.51M | 28.57M | 23.41M | 19.82M | 17.95M | |
Other Non-Current Assets | | | 723.00K | 562.00K | 481.00K | 210.00K | 270.00K | |
Total Non-Current Assets | | | 60.51M | 53.51M | 43.45M | 20.74M | 18.91M | |
|
TOTAL ASSETS | | | 126.92M | 118.14M | 100.67M | 70.27M | 49.34M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 111.00K | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 124.00K | 183.00K | 84.00K | 20.00K | 130.00K | |
Accrued Expenses | | | N/A | 32.00K | 32.00K | N/A | N/A | |
Accounts Payable | | | 35.99M | 33.85M | 29.61M | 22.86M | 18.73M | |
Other Current Liabilities | | | 7.91M | 6.80M | 6.70M | 3.86M | 4.16M | |
Total Current Liabilities | | | 44.02M | 40.84M | 36.54M | 26.74M | 23.02M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.89M | 3.13M | 738.00K | 120.00K | 15.00M | |
Deferred Taxes/Income | | | 137.00K | 126.00K | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 3.82M | 4.21M | 3.00M | 2.43M | 2.53M | |
Total Non-Current Liabilities | | | 5.91M | 7.58M | 3.82M | 2.60M | 17.52M | |
|
TOTAL LIABILITIES | | | 49.93M | 48.41M | 40.36M | 29.34M | 40.54M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 73.43M | 66.18M | 57.31M | 39.46M | 8.59M | |
Minority Interest | | | 64.00K | 107.00K | 84.00K | 60.00K | 0.00 | |
Common Shares | | | 300.00K | 297.00K | 293.00K | 270.00K | 200.00K | |
Other Shareholders' Equity | | | 3.26M | 3.26M | 2.71M | 1.20M | N/A | |
Shares Outstanding | | | 29.98M | 29.69M | 29.34M | 27.06M | 26.42M | |
Tangible Book Value per Share | | | 0.58 | 0.58 | 0.60 | 0.76 | -0.36 | |
Total Shareholders' Equity | | | 76.99M | 69.73M | 60.31M | 40.93M | 8.79M | |
|
TOTAL LIABILITIES AND EQUITY | | | 126.92M | 118.14M | 100.67M | 70.27M | 49.34M | |
|
Statistics | |
---|
Debt/Equity | | | 0.02 | 0.04 | 0.01 | 0.00 | 1.71 | |
Current Ratio | | | 1.51 | 1.58 | 1.57 | 1.85 | 1.32 | |
Return On Assets (ROA) | | | 6.77% | 7.86% | 4.79% | 4.92% | 2.70% | |
Return On Equity (ROE) | | | 11.16% | 13.32% | 7.99% | 8.45% | 15.13% | |
Return On Invested Capital (ROIC) | | | 2.73% | 8.53% | 7.48% | 8.01% | 10.14% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 2.94% | 9.86% | 9.09% | 12.15% | 11.49% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 12.96% | 45.99% | 46.93% | 41.37% | 55.28% | |