| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 19.00K | 20.00K | 10.00K | 7.67M | 12.23M | |
| Cash Equivalents | | | 8.23M | 5.75M | 6.79M | 7.65M | 12.21M | |
| Marketable Securities | | | N/A | N/A | N/A | 78.47M | 79.74M | |
| Receivables | | | 15.94M | 13.71M | 9.03M | 6.34M | 15.63M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 1.10M | 981.00K | 615.00K | 0.00 | 142.00K | |
| Total Current Assets | | | 25.29M | 20.46M | 16.44M | 92.48M | 107.74M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.61M | 1.15M | 1.35M | 780.00K | 747.00K | |
| Investments And Advances | | | 159.29M | 163.49M | 151.68M | 37.57M | 6.32M | |
| Goodwill | | | N/A | 138.00K | 177.00K | 177.00K | 189.00K | |
| Intangibles | | | 181.00K | 15.00K | 10.00K | 2.00K | 6.00K | |
| Other Non-Current Assets | | | 3.86M | 3.29M | 3.28M | 3.73M | 2.02M | |
| Total Non-Current Assets | | | 193.09M | 180.18M | 163.61M | 58.61M | 18.80M | |
| |
| TOTAL ASSETS | | | 218.38M | 200.64M | 180.05M | 151.09M | 126.53M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 27.18M | 42.68M | 21.92M | 0.00 | 1.74M | |
| Current Portion Of LT Debt. | | | 4.43M | 5.18M | 2.81M | N/A | 15.52M | |
| Accrued Expenses | | | 1.92M | 609.00K | 601.00K | N/A | N/A | |
| Accounts Payable | | | N/A | N/A | N/A | N/A | 11.62M | |
| Other Current Liabilities | | | N/A | N/A | N/A | N/A | 11.04M | |
| Total Current Liabilities | | | 33.53M | 48.47M | 25.34M | N/A | 39.91M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 101.99M | 73.20M | 71.24M | 67.25M | 31.60M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 14.87M | 11.82M | 19.12M | 20.86M | 1.82M | |
| Total Non-Current Liabilities | | | 129.28M | 97.21M | 101.06M | N/A | 46.47M | |
| |
| TOTAL LIABILITIES | | | 162.81M | 145.68M | 126.39M | 101.04M | 86.38M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 43.22M | 42.61M | 41.30M | 40.16M | 30.26M | |
| Additional Paid In Capital | | | 2.46M | 2.46M | 2.46M | N/A | N/A | |
| Minority Interest | | | 12.43M | 12.19M | 10.70M | 12.93M | 13.05M | |
| Common Shares | | | 9.90M | 9.90M | 9.90M | 9.90M | 9.90M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 47.72M | 47.72M | 47.72M | 43.35M | 43.35M | |
| Tangible Book Value per Share | | | 1.16 | 1.15 | 1.12 | 1.15 | 0.92 | |
| Total Shareholders' Equity | | | 55.57M | 54.97M | 53.66M | 50.05M | 40.15M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 218.38M | 200.64M | 180.05M | 151.09M | 126.53M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.32 | 2.11 | 1.74 | 1.34 | 0.83 | |
| Current Ratio | | | 0.75 | 0.42 | 0.65 | N/A | 2.70 | |
| Return On Assets (ROA) | | | 1.14% | 1.26% | 2.74% | 4.64% | 5.60% | |
| Return On Equity (ROE) | | | 4.49% | 4.61% | 9.18% | 14.00% | 17.63% | |
| Return On Invested Capital (ROIC) | | | 3.18% | 0.64% | 0.77% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.31% | 0.66% | 0.80% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.31% | 0.66% | 0.81% | N/A | N/A | |