| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 12.83M | 11.50M | 15.46M | |
| Cash Equivalents | | | 27.00K | 21.00K | 24.00K | 5.00K | 1.00K | |
| Marketable Securities | | | N/A | N/A | N/A | N/A | 1.00K | |
| Receivables | | | 13.22M | 23.67M | 25.44M | 38.13M | 31.71M | |
| Inventories | | | 142.00K | 193.00K | 241.00K | 245.00K | 218.00K | |
| Other Current Assets | | | 2.65M | 3.06M | 2.46M | 2.53M | 2.40M | |
| Total Current Assets | | | 29.43M | 41.20M | 41.00M | 52.41M | 49.79M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.81M | 5.54M | 5.76M | 5.93M | 4.41M | |
| Investments And Advances | | | 578.00K | 1.95M | 2.11M | 1.83M | 1.87M | |
| Goodwill | | | 8.22M | 19.18M | 19.25M | 21.57M | 21.47M | |
| Intangibles | | | 861.00K | 1.27M | 1.49M | 4.41M | 5.43M | |
| Other Non-Current Assets | | | -1.00K | N/A | -1.00K | -1.00K | -1.00K | |
| Total Non-Current Assets | | | 12.46M | 27.94M | 28.60M | 33.74M | 33.18M | |
| |
| TOTAL ASSETS | | | 41.90M | 69.15M | 69.60M | 86.15M | 82.97M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 2.00K | 9.00K | 103.00K | 0.00 | |
| Current Portion Of LT Debt. | | | 1.98M | 5.17M | 7.28M | 8.13M | 8.73M | |
| Accrued Expenses | | | 3.95M | 11.54M | 11.98M | 11.79M | 10.72M | |
| Accounts Payable | | | 7.37M | 14.90M | 15.72M | 17.59M | 14.77M | |
| Other Current Liabilities | | | 102.00K | 146.00K | 260.00K | 630.00K | 881.00K | |
| Total Current Liabilities | | | 13.41M | 31.76M | 35.25M | 38.25M | 26.37M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.24M | 8.53M | 8.71M | 10.56M | 21.88M | |
| Deferred Taxes/Income | | | 105.00K | 87.00K | -6.00K | -117.00K | -165.00K | |
| Other Non-Current Liabilities | | | 3.26M | 4.88M | 4.13M | 6.36M | 5.51M | |
| Total Non-Current Liabilities | | | 5.69M | 23.66M | 20.86M | 23.76M | 33.27M | |
| |
| TOTAL LIABILITIES | | | 19.10M | 55.42M | 56.10M | 62.00M | 59.64M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 21.75M | 12.68M | -27.97M | -17.32M | -18.13M | |
| Additional Paid In Capital | | | 46.00K | 46.00K | 13.93M | 13.93M | 14.69M | |
| Minority Interest | | | 83.00K | 10.16M | 8.02M | 6.96M | 6.04M | |
| Common Shares | | | 1.00M | 1.00M | 27.54M | 27.54M | 26.77M | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | 92.00K | |
| Other Shareholders' Equity | | | 1.00K | 1.00K | N/A | 1.00K | 1.00K | |
| Shares Outstanding | | | 100.55M | 100.55M | 91.80M | 91.80M | 89.24M | |
| Tangible Book Value per Share | | | 0.14 | -0.07 | -0.08 | -0.02 | -0.04 | |
| Total Shareholders' Equity | | | 22.80M | 13.73M | 13.50M | 24.15M | 23.33M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 41.90M | 69.15M | 69.60M | 86.15M | 82.97M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.10 | 0.62 | 0.65 | 0.44 | 0.94 | |
| Current Ratio | | | 2.20 | 1.30 | 1.16 | 1.37 | 1.89 | |
| Return On Assets (ROA) | | | 22.63% | 2.86% | -14.66% | 0.72% | -1.07% | |
| Return On Equity (ROE) | | | 41.59% | 14.40% | -75.61% | 2.57% | -3.82% | |
| Return On Invested Capital (ROIC) | | | 1.27% | 10.57% | 1.72% | 3.29% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.27% | 10.58% | 1.72% | 3.29% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 1.86% | 23.38% | 4.35% | 7.16% | N/A | |