| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 54.55M | 21.27M | 18.00M | 15.35M | 7.12M | |
| Cash Equivalents | | | N/A | N/A | N/A | N/A | N/A | |
| Marketable Securities | | | 10.00M | N/A | N/A | N/A | N/A | |
| Receivables | | | 133.90K | 11.51M | 10.89M | 8.68M | 11.14M | |
| Inventories | | | 0.00 | 1.75M | 1.26M | 1.02M | 1.45M | |
| Other Current Assets | | | N/A | 707.80K | 1.17M | 738.60K | 1.17M | |
| Total Current Assets | | | 64.68M | 35.23M | 31.32M | 25.78M | 20.88M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 0.00 | 8.26M | 9.82M | 11.20M | 13.81M | |
| Investments And Advances | | | 2.50K | 10.01M | 13.26M | 12.41M | 13.24M | |
| Goodwill | | | 0.00 | 77.57M | 81.17M | 82.08M | 83.98M | |
| Intangibles | | | 0.00 | 305.90K | 222.20K | 277.40K | 294.00K | |
| Other Non-Current Assets | | | 3.63M | 5.09M | 1.01M | 926.80K | 830.20K | |
| Total Non-Current Assets | | | 3.64M | 101.24M | 105.47M | 106.90M | 112.16M | |
| |
| TOTAL ASSETS | | | 68.32M | 136.48M | 136.80M | 132.68M | 133.04M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 46.86M | 41.82M | 55.28M | 52.09M | |
| Current Portion Of LT Debt. | | | 0.00 | 1.88M | 2.05M | 1.90M | 2.13M | |
| Accrued Expenses | | | 13.28M | 6.33M | 4.88M | 5.49M | 5.45M | |
| Accounts Payable | | | 85.30K | 5.97M | 7.19M | 5.62M | 8.34M | |
| Other Current Liabilities | | | 47.80K | 6.88M | 11.63M | 8.69M | 9.63M | |
| Total Current Liabilities | | | 13.41M | 67.92M | 67.57M | 76.97M | 77.63M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 6.85M | 18.36M | 9.35M | 10.95M | |
| Other Non-Current Liabilities | | | 0.00 | 1.63M | 1.25M | 959.00K | 650.00K | |
| Total Non-Current Liabilities | | | 0.00 | 8.48M | 19.61M | 10.31M | 11.60M | |
| |
| TOTAL LIABILITIES | | | 13.41M | 76.41M | 87.18M | 87.29M | 89.23M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 13.39M | 18.55M | 8.10M | 3.88M | 2.29M | |
| Additional Paid In Capital | | | 15.87M | 15.87M | 15.87M | 15.87M | 15.87M | |
| Common Shares | | | 25.64M | 25.64M | 25.64M | 25.64M | 25.64M | |
| Other Shareholders' Equity | | | 54.91M | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 233.10M | 233.10M | 233.10M | 102.57M | 102.57M | |
| Tangible Book Value per Share | | | 0.24 | -0.08 | -0.14 | -0.36 | -0.39 | |
| Total Shareholders' Equity | | | 54.91M | 60.07M | 49.62M | 45.40M | 43.81M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 68.32M | 136.48M | 136.80M | 132.68M | 133.04M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.89 | 1.21 | 1.42 | 1.44 | |
| Current Ratio | | | 4.82 | 0.52 | 0.46 | 0.33 | 0.27 | |
| Return On Assets (ROA) | | | -3.04% | 7.66% | 3.09% | 1.20% | 5.37% | |
| Return On Equity (ROE) | | | -3.79% | 17.40% | 8.51% | 3.50% | 16.32% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 8.03% | 6.06% | 9.68% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 8.03% | 6.06% | 9.68% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 30.06% | 23.51% | 44.83% | |