ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 1.97M | 1.88M | 2.00M | 1.86M | |
Cash Equivalents | | | 1.20M | N/A | N/A | N/A | N/A | |
Marketable Securities | | | N/A | 4.04M | 5.31M | 5.24M | 4.45M | |
Receivables | | | 27.19M | 26.86M | 19.86M | 16.91M | 16.29M | |
Other Current Assets | | | 7.13M | 3.14M | 3.62M | 1.67M | 1.19M | |
Total Current Assets | | | 35.53M | 36.01M | 30.67M | 25.82M | 23.80M | |
|
Non-Current Assets | |
---|
PPE Net | | | 672.00K | 902.00K | 272.00K | 237.00K | 260.00K | |
Investments And Advances | | | 256.00K | 233.00K | 214.00K | 150.00K | 151.00K | |
Goodwill | | | 2.47M | 2.47M | 2.47M | 2.47M | 2.47M | |
Intangibles | | | 598.00K | 618.00K | 461.00K | 511.00K | 618.00K | |
Other Non-Current Assets | | | 1.05M | 1.05M | -1.00K | -1.00K | N/A | |
Total Non-Current Assets | | | 5.04M | 5.27M | 3.41M | 3.37M | 3.50M | |
|
TOTAL ASSETS | | | 40.57M | 41.27M | 34.08M | 29.18M | 27.29M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 4.71M | 4.51M | 2.65M | 1.29M | 2.27M | |
Current Portion Of LT Debt. | | | 568.00K | 737.00K | 170.00K | 138.00K | 117.00K | |
Accrued Expenses | | | N/A | 5.81M | 6.68M | 6.22M | 5.62M | |
Accounts Payable | | | 25.11M | 26.11M | 23.12M | 21.81M | 20.32M | |
Other Current Liabilities | | | 6.28M | 1.25M | 2.27M | 2.29M | 2.87M | |
Total Current Liabilities | | | 36.67M | 38.43M | 34.88M | 31.75M | 31.19M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 124.00K | 180.00K | 131.00K | 241.00K | 561.00K | |
Deferred Taxes/Income | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 490.00K | 239.00K | 329.00K | 702.00K | 739.00K | |
Total Non-Current Liabilities | | | 581.00K | 401.00K | 465.00K | 938.00K | 1.32M | |
|
TOTAL LIABILITIES | | | 37.25M | 38.83M | 35.35M | 32.69M | 32.51M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 851.00K | 3.74M | 2.26M | 4.09M | 236.00K | |
Additional Paid In Capital | | | 994.00K | -2.75M | -4.98M | -9.04M | -6.93M | |
Minority Interest | | | -33.00K | -18.00K | 5.00K | -5.00K | 18.00K | |
Common Shares | | | 1.57M | 1.57M | 1.57M | 1.57M | 1.57M | |
Treasury Stock | | | -100.00K | -123.00K | -120.00K | -124.00K | -97.00K | |
Other Shareholders' Equity | | | 0.00 | 1.00K | 1.00K | 1.00K | N/A | |
Shares Outstanding | | | 6.23M | 6.22M | 6.22M | 6.22M | 6.23M | |
Tangible Book Value per Share | | | 0.04 | -0.10 | -0.67 | -1.04 | -1.33 | |
Total Shareholders' Equity | | | 3.31M | 2.44M | -1.26M | -3.51M | -5.22M | |
|
TOTAL LIABILITIES AND EQUITY | | | 40.57M | 41.27M | 34.08M | 29.18M | 27.29M | |
|
Statistics | |
---|
Debt/Equity | | | 1.46 | 1.92 | -2.20 | -0.44 | -0.54 | |
Current Ratio | | | 0.97 | 0.94 | 0.88 | 0.81 | 0.76 | |
Return On Assets (ROA) | | | 8.52% | 9.06% | 6.64% | 14.01% | 0.86% | |
Return On Equity (ROE) | | | 104.25% | 153.17% | N/A | N/A | N/A | |
Return On Invested Capital (ROIC) | | | 25.05% | 30.79% | 97.75% | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | 29.10% | 68.23% | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 49.65% | 975.78% | N/A | N/A | N/A | |