| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 837.00K | 385.00K | 214.00K | 539.00K | 1.59M | |
| Cash Equivalents | | | -26.00K | -26.00K | -26.00K | -26.00K | -26.00K | |
| Receivables | | | 23.22M | 20.08M | 21.95M | 19.13M | 17.19M | |
| Inventories | | | 0.00 | 0.00 | 1.00K | 1.00K | 10.00K | |
| Other Current Assets | | | N/A | 84.00K | 120.00K | 119.00K | 121.00K | |
| Total Current Assets | | | 24.03M | 20.52M | 22.25M | 19.76M | 18.89M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.68M | 4.10M | 4.60M | 4.64M | 4.53M | |
| Investments And Advances | | | 235.00K | 234.00K | 223.00K | 194.00K | 315.00K | |
| Goodwill | | | 5.40M | 5.40M | 5.40M | 5.40M | 5.40M | |
| Intangibles | | | 3.65M | 3.38M | 2.84M | 2.50M | 2.52M | |
| Other Non-Current Assets | | | 2.19M | 2.52M | 2.75M | 2.47M | 250.00K | |
| Total Non-Current Assets | | | 15.15M | 15.64M | 15.82M | 15.20M | 13.01M | |
| |
| TOTAL ASSETS | | | 39.18M | 36.16M | 38.07M | 34.96M | 31.89M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 418.00K | 406.00K | 383.00K | 364.00K | 343.00K | |
| Current Portion Of LT Debt. | | | 1.25M | 1.26M | 1.18M | 608.00K | 564.00K | |
| Accrued Expenses | | | 2.91M | 2.10M | 1.81M | 4.30M | 5.67M | |
| Accounts Payable | | | 2.27M | 1.54M | 1.49M | 1.55M | 1.02M | |
| Other Current Liabilities | | | 6.44M | 5.82M | 10.11M | 6.98M | 6.99M | |
| Total Current Liabilities | | | 13.29M | 11.12M | 14.98M | 13.81M | 14.59M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.92M | 3.54M | 4.60M | 5.69M | 6.11M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 831.00K | 784.00K | 749.00K | 702.00K | 1.19M | |
| Total Non-Current Liabilities | | | 3.76M | 4.33M | 5.35M | 6.39M | 7.31M | |
| |
| TOTAL LIABILITIES | | | 17.04M | 15.45M | 20.33M | 20.20M | 21.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 19.04M | 17.61M | 14.64M | 11.66M | 6.89M | |
| Additional Paid In Capital | | | 830.00K | 830.00K | 830.00K | 830.00K | 830.00K | |
| Common Shares | | | 2.27M | 2.27M | 2.27M | 2.27M | 2.27M | |
| Treasury Stock | | | N/A | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | -1.00K | |
| Shares Outstanding | | | 5.69M | 5.69M | 5.69M | 5.69M | 5.69M | |
| Tangible Book Value per Share | | | 2.30 | 2.10 | 1.67 | 1.21 | 0.37 | |
| Total Shareholders' Equity | | | 22.14M | 20.72M | 17.74M | 14.76M | 10.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 39.18M | 36.16M | 38.07M | 34.96M | 31.89M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.15 | 0.19 | 0.28 | 0.41 | 0.65 | |
| Current Ratio | | | 1.81 | 1.85 | 1.49 | 1.43 | 1.29 | |
| Return On Assets (ROA) | | | 9.46% | 9.53% | 8.00% | 12.67% | 3.12% | |
| Return On Equity (ROE) | | | 16.74% | 16.63% | 17.17% | 30.01% | 9.96% | |
| Return On Invested Capital (ROIC) | | | 12.39% | 10.94% | 9.71% | 8.43% | 5.02% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 12.37% | 10.92% | 9.70% | 8.42% | 5.01% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 18.85% | 16.67% | 14.94% | 13.28% | 9.07% | |