| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.46M | 4.16M | 2.10M | 737.00K | 1.69M | |
| Receivables | | | 5.76M | 2.67M | 3.03M | 2.77M | 1.89M | |
| Other Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Current Assets | | | 8.22M | 6.83M | 5.13M | 3.51M | 3.59M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.72M | 2.02M | 2.51M | 2.50M | 2.48M | |
| Investments And Advances | | | 4.91M | 5.07M | 5.36M | 5.64M | 5.91M | |
| Goodwill | | | 12.24M | 12.24M | 12.24M | 12.24M | 12.24M | |
| Intangibles | | | 83.00K | 88.00K | 103.00K | 190.00K | 318.00K | |
| Other Non-Current Assets | | | 647.00K | 647.00K | 572.00K | 708.00K | 352.00K | |
| Total Non-Current Assets | | | 19.90M | 20.36M | 21.09M | 21.58M | 21.60M | |
| |
| TOTAL ASSETS | | | 28.12M | 27.20M | 26.22M | 25.09M | 25.19M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 500.00K | 300.00K | |
| Current Portion Of LT Debt. | | | 950.00K | 981.00K | 1.02M | 962.00K | 881.00K | |
| Accrued Expenses | | | 917.00K | 1.02M | 1.41M | 1.30M | 1.26M | |
| Accounts Payable | | | 395.00K | 327.00K | 382.00K | 226.00K | 245.00K | |
| Other Current Liabilities | | | 4.74M | 4.05M | 3.15M | 2.89M | 3.04M | |
| Total Current Liabilities | | | 7.00M | 6.38M | 5.95M | 5.88M | 5.73M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.57M | 4.06M | 5.00M | 5.38M | 5.55M | |
| Deferred Taxes/Income | | | 341.00K | 341.00K | 203.00K | 9.00K | N/A | |
| Other Non-Current Liabilities | | | 628.00K | 652.00K | 735.00K | 738.00K | 1.09M | |
| Total Non-Current Liabilities | | | 4.54M | 5.05M | 5.94M | 6.13M | 6.73M | |
| |
| TOTAL LIABILITIES | | | 11.54M | 11.43M | 11.89M | 12.01M | 12.46M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 10.37M | 9.55M | 8.12M | 6.87M | 6.52M | |
| Minority Interest | | | N/A | N/A | N/A | 0.00 | 86.00K | |
| Common Shares | | | 6.21M | 6.21M | 6.21M | 6.21M | 6.21M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | 1.00K | |
| Shares Outstanding | | | 6.21M | 6.21M | 6.21M | 6.21M | 6.21M | |
| Tangible Book Value per Share | | | 0.69 | 0.55 | 0.32 | 0.10 | 0.03 | |
| Total Shareholders' Equity | | | 16.58M | 15.76M | 14.33M | 13.08M | 12.73M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 28.12M | 27.20M | 26.22M | 25.09M | 25.19M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.22 | 0.26 | 0.35 | 0.45 | 0.46 | |
| Current Ratio | | | 1.17 | 1.07 | 0.86 | 0.60 | 0.63 | |
| Return On Assets (ROA) | | | 5.17% | 5.33% | 4.71% | 1.76% | 0.06% | |
| Return On Equity (ROE) | | | 8.76% | 9.20% | 8.62% | 3.37% | 0.13% | |
| Return On Invested Capital (ROIC) | | | 7.48% | 7.21% | 6.88% | 0.95% | 1.65% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 7.48% | 7.21% | 6.88% | 0.95% | 1.65% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 17.96% | 17.68% | 17.61% | 2.58% | 4.52% | |