| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 56.50M | 55.65M | 42.83M | 24.43M | 6.70M | |
| Marketable Securities | | | 19.30M | 10.17M | 1.17M | 102.50K | 400.00K | |
| Receivables | | | 106.08M | 119.62M | 92.52M | 100.26M | 64.50M | |
| Inventories | | | 6.99M | 2.25M | 1.54M | 5.34M | 200.00K | |
| Other Current Assets | | | 4.52M | 3.77M | 2.29M | 1.10M | 1.10M | |
| Total Current Assets | | | 193.38M | 191.47M | 140.35M | 131.24M | 72.90M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 18.87M | 19.27M | 21.91M | 18.46M | 19.10M | |
| Investments And Advances | | | 1.20M | 1.13M | 1.13M | 940.80K | 400.00K | |
| Goodwill | | | 16.71M | 17.22M | 17.98M | 238.60K | 400.00K | |
| Intangibles | | | 2.89M | 2.44M | 2.24M | 2.35M | 2.60M | |
| Other Non-Current Assets | | | N/A | N/A | N/A | 1.15M | 1.60M | |
| Total Non-Current Assets | | | 80.87M | 66.65M | 72.41M | 44.06M | 32.60M | |
| |
| TOTAL ASSETS | | | 274.25M | 258.11M | 212.76M | 175.30M | 105.50M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 26.36M | 21.93M | 15.15M | 7.21M | 4.10M | |
| Accrued Expenses | | | 1.80M | 1.70M | 1.26M | 2.60M | 400.00K | |
| Accounts Payable | | | 152.73M | 140.06M | 89.45M | 115.27M | 70.00M | |
| Other Current Liabilities | | | 16.22M | 11.53M | 35.71M | 18.13M | 4.60M | |
| Total Current Liabilities | | | 197.12M | 175.22M | 141.57M | 143.22M | 79.00M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 44.54M | 54.25M | 43.41M | 12.78M | 16.30M | |
| Other Non-Current Liabilities | | | 4.38M | 3.67M | 3.86M | 2.09M | 1.80M | |
| Total Non-Current Liabilities | | | 59.56M | 68.20M | 57.25M | 20.76M | 20.30M | |
| |
| TOTAL LIABILITIES | | | 256.67M | 243.43M | 198.83M | 163.98M | 99.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 6.68M | 5.60M | 4.03M | 2.07M | -3.50M | |
| Additional Paid In Capital | | | 6.39M | 6.39M | 6.39M | 6.39M | 6.40M | |
| Minority Interest | | | 10.64M | 10.28M | 9.98M | 5.89M | 2.30M | |
| Common Shares | | | 2.86M | 2.86M | 2.86M | 2.86M | 2.90M | |
| Other Shareholders' Equity | | | 1.64M | -159.70K | 657.70K | 0.00 | 400.00K | |
| Shares Outstanding | | | 17.13M | 17.13M | 17.13M | 17.13M | 17.13M | |
| Tangible Book Value per Share | | | -0.12 | -0.29 | -0.37 | 0.51 | 0.18 | |
| Total Shareholders' Equity | | | 17.58M | 14.69M | 13.93M | 11.32M | 6.10M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 274.25M | 258.11M | 212.76M | 175.30M | 105.50M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 2.53 | 3.69 | 3.12 | 1.13 | 2.67 | |
| Current Ratio | | | 0.98 | 1.09 | 0.99 | 0.92 | 0.92 | |
| Return On Assets (ROA) | | | 0.46% | 0.61% | 0.92% | 2.92% | 1.33% | |
| Return On Equity (ROE) | | | 7.25% | 10.69% | 14.08% | 45.28% | 22.95% | |
| Return On Invested Capital (ROIC) | | | 9.79% | 9.74% | 8.94% | 25.23% | 4.75% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 13.06% | 11.10% | 9.09% | 25.31% | 4.82% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 19.75% | 15.21% | 12.78% | 27.54% | 5.45% | |