| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 919.00K | 2.10M | 737.00K | 1.69M | 1.66M | |
| Receivables | | | 6.27M | 3.03M | 2.77M | 1.89M | 1.85M | |
| Other Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 7.19M | 5.13M | 3.51M | 3.59M | 3.51M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 2.11M | 2.51M | 2.50M | 2.48M | 3.33M | |
| Investments And Advances | | | 5.22M | 5.36M | 5.64M | 5.91M | 6.18M | |
| Goodwill | | | 12.24M | 12.24M | 12.24M | 12.24M | 12.24M | |
| Intangibles | | | 92.00K | 103.00K | 190.00K | 318.00K | 673.00K | |
| Other Non-Current Assets | | | 588.00K | 572.00K | 708.00K | 352.00K | 691.00K | |
| Total Non-Current Assets | | | 20.55M | 21.09M | 21.58M | 21.60M | 23.41M | |
| |
| TOTAL ASSETS | | | 27.74M | 26.22M | 25.09M | 25.19M | 26.92M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 500.00K | 300.00K | 900.00K | |
| Current Portion Of LT Debt. | | | 901.00K | 1.02M | 962.00K | 881.00K | 909.00K | |
| Accrued Expenses | | | 1.43M | 1.41M | 1.30M | 1.26M | 1.20M | |
| Accounts Payable | | | 453.00K | 382.00K | 226.00K | 245.00K | 258.00K | |
| Other Current Liabilities | | | 4.47M | 3.15M | 2.89M | 3.04M | 2.76M | |
| Total Current Liabilities | | | 7.25M | 5.95M | 5.88M | 5.73M | 6.03M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 4.61M | 5.00M | 5.38M | 5.55M | 6.44M | |
| Deferred Taxes/Income | | | 0.00 | 203.00K | 9.00K | N/A | 0.00 | |
| Other Non-Current Liabilities | | | 687.00K | 735.00K | 738.00K | 1.09M | 1.66M | |
| Total Non-Current Liabilities | | | 5.29M | 5.94M | 6.13M | 6.73M | 8.17M | |
| |
| TOTAL LIABILITIES | | | 12.54M | 11.89M | 12.01M | 12.46M | 14.20M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 8.98M | 8.12M | 6.87M | 6.52M | 6.51M | |
| Minority Interest | | | 0.00 | N/A | 0.00 | 86.00K | 75.00K | |
| Common Shares | | | 6.21M | 6.21M | 6.21M | 6.21M | 6.21M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | 1.00K | N/A | |
| Shares Outstanding | | | 6.21M | 6.21M | 6.21M | 6.21M | 6.21M | |
| Tangible Book Value per Share | | | 0.46 | 0.32 | 0.10 | 0.03 | -0.03 | |
| Total Shareholders' Equity | | | 15.19M | 14.33M | 13.08M | 12.73M | 12.72M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 27.74M | 26.22M | 25.09M | 25.19M | 26.92M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.30 | 0.35 | 0.45 | 0.46 | 0.58 | |
| Current Ratio | | | 0.99 | 0.86 | 0.60 | 0.63 | 0.58 | |
| Return On Assets (ROA) | | | 6.15% | 4.71% | 1.76% | 0.06% | 0.71% | |
| Return On Equity (ROE) | | | 11.23% | 8.62% | 3.37% | 0.13% | 1.51% | |
| Return On Invested Capital (ROIC) | | | 8.15% | 6.42% | 0.89% | 1.54% | 0.71% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 8.15% | 6.42% | 0.89% | 1.54% | 0.71% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 20.49% | 16.41% | 2.40% | 4.21% | 1.74% | |