| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 2.37M | 9.58M | 8.31M | 7.44M | 10.40M | |
| Receivables | | | 32.00M | 22.00M | 23.00M | 24.49M | 20.51M | |
| Inventories | | | 110.00K | 90.00K | 180.00K | 200.00K | 64.00K | |
| Other Current Assets | | | N/A | 1.95M | 1.65M | 905.00K | 932.00K | |
| Total Current Assets | | | 34.00M | 34.00M | 33.00M | 33.03M | 31.91M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 11.00M | 11.00M | 11.00M | 11.13M | 11.54M | |
| Goodwill | | | N/A | 20.00M | 20.00M | 20.21M | 20.04M | |
| Intangibles | | | 26.00M | 6.77M | 6.81M | 8.49M | 9.34M | |
| Other Non-Current Assets | | | 88.00K | 88.00K | 74.00K | 1.34M | 782.00K | |
| Total Non-Current Assets | | | 38.00M | 38.00M | 38.00M | 42.55M | 42.10M | |
| |
| TOTAL ASSETS | | | 72.00M | 72.00M | 71.00M | 75.58M | 74.01M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 5.73M | 0.00 | 1.35M | 900.00K | 900.00K | |
| Current Portion Of LT Debt. | | | 2.52M | 2.55M | 2.34M | 2.86M | 2.97M | |
| Accrued Expenses | | | N/A | 17.00M | 17.00M | 18.52M | 12.93M | |
| Accounts Payable | | | 25.81M | 8.06M | 8.48M | 8.33M | 11.61M | |
| Other Current Liabilities | | | 70.00K | 6.18M | 5.04M | 2.97M | 4.96M | |
| Total Current Liabilities | | | 34.00M | 33.00M | 34.00M | 33.57M | 33.37M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.50M | 6.23M | 6.87M | 8.40M | 9.97M | |
| Deferred Taxes/Income | | | 960.00K | 1.06M | 1.23M | 1.62M | 1.61M | |
| Other Non-Current Liabilities | | | 190.00K | 370.00K | 350.00K | 1.05M | 1.90M | |
| Total Non-Current Liabilities | | | 7.00M | 8.00M | 9.00M | 12.25M | 14.59M | |
| |
| TOTAL LIABILITIES | | | 41.00M | 41.00M | 43.00M | 45.82M | 47.96M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 16.00M | 16.00M | 14.00M | 14.96M | 11.25M | |
| Additional Paid In Capital | | | 11.00M | 11.00M | 11.00M | 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 | | | 14.00M | 14.00M | 14.00M | 13.93M | 13.64M | |
| Tangible Book Value per Share | | | 0.36 | 0.30 | 0.16 | 0.08 | -0.24 | |
| Total Shareholders' Equity | | | 31.00M | 31.00M | 29.00M | 29.76M | 26.05M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 72.00M | 72.00M | 71.00M | 75.58M | 74.01M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.36 | 0.20 | 0.28 | 0.31 | 0.42 | |
| Current Ratio | | | 1.00 | 1.03 | 0.97 | 0.98 | 0.96 | |
| Return On Assets (ROA) | | | 8.07% | 5.43% | 1.34% | 6.26% | 6.02% | |
| Return On Equity (ROE) | | | 18.74% | 12.61% | 3.28% | 15.89% | 17.10% | |
| Return On Invested Capital (ROIC) | | | 6.96% | 7.63% | 6.92% | 8.61% | 8.32% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.36% | 10.11% | 8.84% | 10.41% | 11.11% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 19.82% | 112.14% | 82.22% | 54.49% | 197.25% | |