| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 40.76M | 38.06M | 51.77M | 33.60M | |
| Cash Equivalents | | | 45.81M | 17.24M | 25.51M | 8.82M | 5.00M | |
| Marketable Securities | | | N/A | N/A | 810.00K | 810.00K | 800.00K | |
| Receivables | | | 70.79M | 70.74M | 57.48M | 52.68M | 49.60M | |
| Inventories | | | 2.11M | 1.58M | 1.37M | 4.33M | 7.90M | |
| Other Current Assets | | | 5.04M | 5.09M | 3.41M | 3.36M | 2.80M | |
| Total Current Assets | | | 123.75M | 135.41M | 125.82M | 120.96M | 99.80M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 29.88M | 29.81M | 21.04M | 20.02M | 18.60M | |
| Investments And Advances | | | 2.22M | 2.07M | 1.87M | 3.57M | 3.40M | |
| Goodwill | | | 66.61M | 57.18M | 39.27M | 31.03M | 21.90M | |
| Intangibles | | | 5.94M | 5.76M | 4.89M | 4.78M | 2.90M | |
| Other Non-Current Assets | | | 2.96M | 4.13M | 4.67M | 3.21M | 3.20M | |
| Total Non-Current Assets | | | 107.61M | 98.95M | 71.74M | 62.61M | 50.00M | |
| |
| TOTAL ASSETS | | | 231.36M | 234.36M | 197.56M | 183.57M | 149.80M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 354.00K | 290.00K | 2.32M | 600.00K | |
| Current Portion Of LT Debt. | | | 26.51M | 22.13M | 9.20M | 7.23M | 3.20M | |
| Accrued Expenses | | | 24.52M | 26.05M | 23.73M | 21.80M | 20.70M | |
| Accounts Payable | | | 52.60M | 50.64M | 44.76M | 44.42M | 50.30M | |
| Other Current Liabilities | | | 13.78M | 19.23M | 12.94M | 11.00M | 10.30M | |
| Total Current Liabilities | | | 117.41M | 118.41M | 90.92M | 86.76M | 85.30M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 52.43M | 57.43M | 52.19M | 57.24M | 31.50M | |
| Deferred Taxes/Income | | | 234.00K | 241.00K | 254.00K | 268.00K | 300.00K | |
| Other Non-Current Liabilities | | | 3.78M | 3.52M | 3.09M | 1.97M | 2.00M | |
| Total Non-Current Liabilities | | | 86.79M | 86.88M | 72.68M | 72.89M | 43.80M | |
| |
| TOTAL LIABILITIES | | | 204.20M | 205.29M | 163.60M | 159.65M | 129.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 20.68M | 22.60M | 27.48M | 17.44M | 14.30M | |
| Minority Interest | | | 30.35M | 25.69M | 17.14M | 13.42M | 10.00M | |
| Common Shares | | | 6.48M | 6.48M | 6.48M | 6.48M | 6.50M | |
| Other Shareholders' Equity | | | N/A | -1.00K | N/A | 1.00K | 0.00 | |
| Shares Outstanding | | | 3.97M | 3.97M | 3.97M | 4.00M | 4.00M | |
| Tangible Book Value per Share | | | -11.43 | -8.52 | -2.57 | -2.97 | -1.00 | |
| Total Shareholders' Equity | | | 27.16M | 29.08M | 33.96M | 23.92M | 20.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 231.36M | 234.36M | 197.56M | 183.57M | 149.80M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.93 | 1.99 | 1.55 | 2.49 | 1.54 | |
| Current Ratio | | | 1.05 | 1.14 | 1.38 | 1.39 | 1.17 | |
| Return On Assets (ROA) | | | 3.61% | 4.29% | 6.30% | 5.93% | 5.67% | |
| Return On Equity (ROE) | | | 30.73% | 34.60% | 36.64% | 45.54% | 40.87% | |
| Return On Invested Capital (ROIC) | | | 8.17% | 8.74% | 11.80% | 11.97% | 15.96% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.67% | 10.26% | 15.65% | 13.26% | 17.52% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 28.12% | 34.60% | 22.10% | 30.11% | |