| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | 1.92M | 1.17M | 1.52M | |
| Cash Equivalents | | | 60.90K | 60.90K | 60.90K | 60.90K | 60.90K | |
| Receivables | | | 732.90K | 847.20K | 937.70K | 1.07M | 1.08M | |
| Other Current Assets | | | 144.90K | 130.80K | 145.20K | 132.30K | 148.40K | |
| Total Current Assets | | | 2.04M | 2.58M | 3.07M | 2.43M | 2.82M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.50M | 1.53M | 1.49M | 1.57M | 1.60M | |
| Investments And Advances | | | 20.90K | 20.60K | 25.00K | 24.60K | 24.20K | |
| Goodwill | | | 20.80K | 20.80K | 20.80K | 20.80K | 20.80K | |
| Intangibles | | | 42.20K | 41.30K | 33.50K | 73.80K | 96.00K | |
| Other Non-Current Assets | | | 0.00 | N/A | 0.00 | 0.00 | N/A | |
| Total Non-Current Assets | | | 1.58M | 1.62M | 1.57M | 1.69M | 1.75M | |
| |
| TOTAL ASSETS | | | 3.63M | 4.20M | 4.64M | 4.12M | 4.56M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 7.60K | 11.40K | 7.50K | 325.70K | 2.90K | |
| Current Portion Of LT Debt. | | | 101.90K | 147.70K | 161.60K | 160.10K | N/A | |
| Accrued Expenses | | | 192.80K | 253.30K | 344.20K | 387.80K | 475.90K | |
| Accounts Payable | | | 2.52M | 2.82M | 2.72M | 2.00M | 2.22M | |
| Other Current Liabilities | | | 179.40K | 15.10K | 6.90K | 9.70K | 1.00K | |
| Total Current Liabilities | | | 3.01M | 3.25M | 3.24M | 2.88M | 2.70M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 398.70K | 434.30K | 582.00K | 743.70K | 1.51M | |
| Other Non-Current Liabilities | | | 0.00 | N/A | N/A | 23.00K | N/A | |
| Total Non-Current Liabilities | | | 398.60K | 434.30K | 582.00K | 766.70K | 1.51M | |
| |
| TOTAL LIABILITIES | | | 3.40M | 3.69M | 3.82M | 3.65M | 4.21M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -4.00K | 286.40K | 587.10K | 246.10K | 122.80K | |
| Common Shares | | | 228.00K | 228.00K | 228.00K | 228.00K | 228.00K | |
| Other Shareholders' Equity | | | N/A | 0.00 | N/A | 0.00 | N/A | |
| Shares Outstanding | | | 395.90K | 395.90K | 395.90K | 395.90K | 395.90K | |
| Tangible Book Value per Share | | | 0.41 | 1.14 | 1.92 | 0.96 | 0.59 | |
| Total Shareholders' Equity | | | 224.00K | 514.40K | 815.10K | 474.10K | 350.80K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 3.63M | 4.20M | 4.64M | 4.12M | 4.56M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.81 | 0.87 | 0.72 | 2.26 | 4.31 | |
| Current Ratio | | | 0.68 | 0.79 | 0.95 | 0.84 | 1.04 | |
| Return On Assets (ROA) | | | 3.18% | 2.27% | 7.35% | 2.99% | -4.39% | |
| Return On Equity (ROE) | | | 51.52% | 18.51% | 41.85% | 25.99% | -57.04% | |
| Return On Invested Capital (ROIC) | | | 6.43% | 3.27% | 18.78% | 3.33% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.11% | 3.49% | 19.63% | 3.46% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 8.00% | 3.75% | 20.45% | 3.69% | N/A | |