| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 144.70K | 158.60K | 613.70K | 108.60K | 215.40K | |
| Cash Equivalents | | | 14.60M | 11.27M | 17.62M | 3.74M | 2.48M | |
| Marketable Securities | | | 1.03M | 799.50K | 60.00K | N/A | N/A | |
| Receivables | | | 35.98M | 30.87M | 25.60M | 14.40M | 10.97M | |
| Inventories | | | 43.70K | 44.70K | 34.50K | 35.10K | 30.20K | |
| Other Current Assets | | | 6.33M | 5.00M | 4.94M | 2.56M | 2.28M | |
| Total Current Assets | | | 58.14M | 48.14M | 48.87M | 20.83M | 15.97M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 627.20K | 539.40K | 597.80K | 473.40K | 496.20K | |
| Investments And Advances | | | 105.50K | 110.50K | 105.50K | 106.30K | 243.00K | |
| Goodwill | | | 18.62M | 16.22M | 7.44M | 2.61M | 2.78M | |
| Intangibles | | | 3.65M | 4.06M | 4.63M | 5.69M | 5.37M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Total Non-Current Assets | | | 23.68M | 21.24M | 13.45M | 9.57M | 9.53M | |
| |
| TOTAL ASSETS | | | 81.82M | 69.38M | 62.32M | 30.41M | 25.50M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 16.39M | 10.64M | 9.92M | 4.34M | 3.29M | |
| Accrued Expenses | | | 3.74M | 2.06M | 992.20K | 2.01M | 2.23M | |
| Accounts Payable | | | 20.07M | 21.02M | 26.58M | 10.85M | 7.71M | |
| Other Current Liabilities | | | 12.24M | 10.39M | 8.00M | 2.42M | 2.03M | |
| Total Current Liabilities | | | 52.43M | 44.12M | 45.49M | 19.63M | 15.26M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 14.56M | 10.88M | 6.70M | 2.82M | 3.35M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | 101.30K | N/A | |
| Other Non-Current Liabilities | | | 4.63M | 5.34M | 1.62M | 1.17M | 966.00K | |
| Total Non-Current Liabilities | | | 19.67M | 16.60M | 9.07M | 4.65M | 4.95M | |
| |
| TOTAL LIABILITIES | | | 72.10M | 60.71M | 54.56M | 24.28M | 20.21M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -13.60K | -1.01M | -5.59M | -7.16M | -8.07M | |
| Additional Paid In Capital | | | N/A | N/A | N/A | N/A | N/A | |
| Minority Interest | | | 475.00K | 373.60K | 744.50K | 552.50K | 632.70K | |
| Common Shares | | | 9.79M | 9.79M | 9.79M | 9.59M | 9.09M | |
| Treasury Stock | | | -101.70K | -151.90K | -334.00K | -219.90K | -97.60K | |
| Other Shareholders' Equity | | | -525.40K | -532.30K | -469.00K | -455.70K | 0.00 | |
| Shares Outstanding | | | 19.64M | 19.59M | 19.53M | 19.65M | 18.83M | |
| Tangible Book Value per Share | | | -0.64 | -0.59 | -0.22 | -0.11 | -0.15 | |
| Total Shareholders' Equity | | | 9.72M | 8.66M | 7.76M | 6.12M | 5.29M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 81.82M | 69.38M | 62.32M | 30.41M | 25.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.50 | 1.26 | 0.86 | 0.46 | 0.63 | |
| Current Ratio | | | 1.11 | 1.09 | 1.07 | 1.06 | 1.05 | |
| Return On Assets (ROA) | | | 1.15% | 2.37% | 2.43% | 1.44% | -13.33% | |
| Return On Equity (ROE) | | | 9.65% | 18.98% | 19.48% | 7.14% | -64.23% | |
| Return On Invested Capital (ROIC) | | | 13.14% | 16.07% | 17.26% | 3.44% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 28.08% | 30.77% | N/A | 5.26% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | N/A | N/A | |