| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 20.42M | 16.46M | 24.34M | 19.91M | 26.36M | |
| Receivables | | | 42.80M | 44.38M | 45.76M | 34.21M | 32.66M | |
| Inventories | | | 95.00K | 54.00K | 70.00K | 72.00K | 15.00K | |
| Other Current Assets | | | 11.00M | 12.38M | 13.79M | 10.78M | 7.48M | |
| Total Current Assets | | | 74.32M | 73.27M | 83.96M | 64.98M | 66.52M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.71M | 12.64M | 12.99M | 13.37M | 11.88M | |
| Investments And Advances | | | 2.90M | 4.76M | 8.27M | 10.05M | 3.24M | |
| Goodwill | | | N/A | 41.69M | 34.23M | 27.76M | 6.63M | |
| Intangibles | | | 58.62M | 24.77M | 13.37M | 9.86M | 3.64M | |
| Other Non-Current Assets | | | 1.27M | 1.19M | 788.00K | 1.02M | 886.00K | |
| Total Non-Current Assets | | | 73.50M | 85.05M | 69.66M | 62.06M | 26.28M | |
| |
| TOTAL ASSETS | | | 147.82M | 158.32M | 153.62M | 127.04M | 92.81M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 21.35M | 2.00K | |
| Current Portion Of LT Debt. | | | 4.91M | 5.34M | 3.66M | 3.35M | 2.67M | |
| Accrued Expenses | | | N/A | 15.01M | 15.29M | 12.88M | 13.62M | |
| Accounts Payable | | | 6.47M | 9.86M | 13.20M | 11.16M | 6.04M | |
| Other Current Liabilities | | | 47.14M | 22.14M | 23.75M | 19.52M | 16.74M | |
| Total Current Liabilities | | | 58.52M | 52.34M | 55.90M | 68.27M | 39.08M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 40.90M | 45.58M | 44.86M | 9.80M | 7.95M | |
| Deferred Taxes/Income | | | 3.02M | 5.99M | 3.26M | 2.83M | 10.00K | |
| Other Non-Current Liabilities | | | 4.81M | 5.10M | 4.59M | 1.35M | 2.12M | |
| Total Non-Current Liabilities | | | 52.22M | 63.80M | 55.38M | 15.94M | 10.85M | |
| |
| TOTAL LIABILITIES | | | 110.75M | 116.14M | 111.28M | 84.20M | 49.93M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 25.60M | 30.92M | 31.47M | 32.01M | 32.29M | |
| Additional Paid In Capital | | | 1.06M | 1.06M | 1.06M | 1.06M | 1.06M | |
| Minority Interest | | | 3.50M | 7.13M | 2.67M | 1.95M | 768.00K | |
| Common Shares | | | 8.37M | 8.37M | 8.37M | 8.37M | 8.37M | |
| Other Shareholders' Equity | | | 2.04M | 1.83M | 1.44M | 1.40M | 1.16M | |
| Shares Outstanding | | | 8.37M | 8.37M | 8.37M | 8.37M | 8.37M | |
| Tangible Book Value per Share | | | -2.57 | -2.90 | -0.63 | 0.62 | 3.90 | |
| Total Shareholders' Equity | | | 37.08M | 42.17M | 42.34M | 42.83M | 42.88M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 147.82M | 158.32M | 153.62M | 127.04M | 92.81M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.10 | 1.08 | 1.06 | 0.73 | 0.19 | |
| Current Ratio | | | 1.27 | 1.40 | 1.50 | 0.95 | 1.70 | |
| Return On Assets (ROA) | | | -3.14% | -0.04% | 2.93% | 4.95% | 4.58% | |
| Return On Equity (ROE) | | | -12.50% | -0.17% | 10.62% | 14.67% | 9.91% | |
| Return On Invested Capital (ROIC) | | | 1.04% | 3.17% | 3.99% | 3.96% | 5.69% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.04% | 3.17% | 3.99% | 3.96% | 5.69% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.04% | 8.51% | 7.78% | 7.46% | 7.03% | |