| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 4.59M | 9.58M | 8.31M | 7.44M | 10.40M | |
| Receivables | | | 25.23M | 22.12M | 23.00M | 24.49M | 20.51M | |
| Inventories | | | 86.00K | 86.00K | 175.00K | 200.00K | 64.00K | |
| Other Current Assets | | | 3.72M | 1.95M | 1.65M | 905.00K | 932.00K | |
| Total Current Assets | | | 33.62M | 33.73M | 33.14M | 33.03M | 31.91M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.28M | 11.32M | 10.84M | 11.13M | 11.54M | |
| Goodwill | | | 20.04M | 20.04M | 20.04M | 20.21M | 20.04M | |
| Intangibles | | | 5.73M | 6.77M | 6.81M | 8.49M | 9.34M | |
| Other Non-Current Assets | | | 89.00K | 88.00K | 74.00K | 1.34M | 782.00K | |
| Total Non-Current Assets | | | 36.14M | 38.23M | 38.16M | 42.55M | 42.10M | |
| |
| TOTAL ASSETS | | | 69.76M | 71.96M | 71.31M | 75.58M | 74.01M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 1.35M | 900.00K | 900.00K | |
| Current Portion Of LT Debt. | | | 2.67M | 2.55M | 2.34M | 2.86M | 2.97M | |
| Accrued Expenses | | | 16.18M | 16.65M | 17.14M | 18.52M | 12.93M | |
| Accounts Payable | | | 7.51M | 8.06M | 8.48M | 8.33M | 11.61M | |
| Other Current Liabilities | | | 4.12M | 6.18M | 5.04M | 2.97M | 4.96M | |
| Total Current Liabilities | | | 30.47M | 33.44M | 34.35M | 33.57M | 33.37M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.35M | 6.23M | 6.87M | 8.40M | 9.97M | |
| Deferred Taxes/Income | | | 867.00K | 1.06M | 1.23M | 1.62M | 1.61M | |
| Other Non-Current Liabilities | | | 168.00K | 372.00K | 346.00K | 1.05M | 1.90M | |
| Total Non-Current Liabilities | | | 6.38M | 7.66M | 8.45M | 12.25M | 14.59M | |
| |
| TOTAL LIABILITIES | | | 36.85M | 41.09M | 42.79M | 45.82M | 47.96M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 18.11M | 16.07M | 13.71M | 14.96M | 11.25M | |
| Additional Paid In Capital | | | 11.40M | 11.40M | 11.40M | 11.46M | 11.53M | |
| Minority Interest | | | N/A | N/A | 0.00 | 1.17M | 1.11M | |
| Common Shares | | | 3.40M | 3.40M | 3.40M | 3.34M | 3.27M | |
| Shares Outstanding | | | 14.15M | 14.15M | 14.15M | 13.93M | 13.64M | |
| Tangible Book Value per Share | | | 0.50 | 0.29 | 0.12 | 0.08 | -0.24 | |
| Total Shareholders' Equity | | | 32.91M | 30.86M | 28.51M | 29.76M | 26.05M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 69.76M | 71.96M | 71.31M | 75.58M | 74.01M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.16 | 0.20 | 0.29 | 0.31 | 0.42 | |
| Current Ratio | | | 1.10 | 1.01 | 0.96 | 0.98 | 0.96 | |
| Return On Assets (ROA) | | | 5.16% | 5.43% | 1.33% | 6.26% | 6.02% | |
| Return On Equity (ROE) | | | 10.94% | 12.67% | 3.34% | 15.89% | 17.10% | |
| Return On Invested Capital (ROIC) | | | 9.71% | 11.10% | 9.96% | 12.37% | 11.97% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 11.00% | 14.77% | 12.73% | 14.97% | 15.97% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 42.74% | 201.01% | 121.44% | 78.35% | 283.62% | |