| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 3.13M | N/A | 895.00K | 1.63M | 2.12M | |
| Cash Equivalents | | | 8.58M | 12.09M | 0.00 | 0.00 | 0.00 | |
| Receivables | | | 139.31M | 2.14M | 126.85M | 113.43M | 91.52M | |
| Other Current Assets | | | 8.15M | 130.68M | 7.45M | 977.00K | 1.03M | |
| Total Current Assets | | | 159.17M | 144.91M | 135.19M | 116.04M | 94.68M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.83M | 2.71M | 4.87M | 6.36M | 7.39M | |
| Investments And Advances | | | 916.00K | 974.00K | 1.08M | 1.11M | 1.15M | |
| Goodwill | | | 40.22M | 40.22M | 40.22M | 40.22M | 40.22M | |
| Intangibles | | | 6.74M | 6.33M | 7.11M | 7.86M | 7.08M | |
| Other Non-Current Assets | | | 1.42M | 1.42M | 1.42M | 1.42M | 1.44M | |
| Total Non-Current Assets | | | 52.13M | 51.66M | 54.70M | 56.99M | 57.28M | |
| |
| TOTAL ASSETS | | | 211.29M | 196.56M | 189.89M | 173.03M | 151.95M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | N/A | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 13.44M | 18.71M | 13.41M | 13.33M | 8.39M | |
| Accrued Expenses | | | 3.77M | N/A | 4.03M | 5.17M | 4.13M | |
| Accounts Payable | | | 7.00M | 7.58M | 7.70M | 7.70M | 4.92M | |
| Other Current Liabilities | | | 133.16M | 122.17M | 123.35M | 106.11M | 88.32M | |
| Total Current Liabilities | | | 157.36M | 148.46M | 148.49M | 132.31M | 105.76M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 11.61M | 12.70M | 10.41M | 12.05M | 13.02M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 4.71M | 5.14M | 6.66M | 6.24M | 3.27M | |
| Total Non-Current Liabilities | | | 16.32M | 17.83M | 17.07M | 18.30M | 16.28M | |
| |
| TOTAL LIABILITIES | | | 173.68M | 166.29M | 165.56M | 150.61M | 122.05M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -39.15M | -39.73M | -45.66M | -47.58M | -40.09M | |
| Additional Paid In Capital | | | 51.51M | 50.16M | 50.16M | 50.16M | 50.16M | |
| Minority Interest | | | N/A | N/A | N/A | N/A | N/A | |
| Common Shares | | | 25.26M | 19.84M | 19.84M | 19.84M | 19.84M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 6.31M | 4.99M | 4.99M | 4.99M | 4.99M | |
| Tangible Book Value per Share | | | -1.48 | -3.26 | -4.60 | -5.14 | -3.48 | |
| Total Shareholders' Equity | | | 37.62M | 30.27M | 24.34M | 22.42M | 29.91M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 211.29M | 196.56M | 189.89M | 173.03M | 151.95M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.31 | 0.42 | 0.43 | 0.54 | 0.44 | |
| Current Ratio | | | 1.01 | 0.98 | 0.91 | 0.88 | 0.90 | |
| Return On Assets (ROA) | | | 0.55% | 2.97% | 1.14% | -4.50% | -2.86% | |
| Return On Equity (ROE) | | | 3.09% | 19.28% | 8.90% | -34.71% | -14.54% | |
| Return On Invested Capital (ROIC) | | | 6.43% | 9.21% | 9.12% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.65% | 12.30% | 9.12% | N/A | N/A | |