ASSETS | |
---|
Current Assets | |
---|
Cash | | | 55.65M | 42.83M | 24.43M | 6.70M | 7.50M | |
Marketable Securities | | | 10.17M | 1.17M | 102.50K | 400.00K | 100.00K | |
Receivables | | | 119.62M | 92.52M | 100.26M | 64.50M | 22.70M | |
Inventories | | | 2.25M | 1.54M | 5.34M | 200.00K | 2.10M | |
Other Current Assets | | | 3.77M | 2.29M | 1.10M | 1.10M | 1.30M | |
Total Current Assets | | | 191.47M | 140.35M | 131.24M | 72.90M | 33.70M | |
|
Non-Current Assets | |
---|
PPE Net | | | 19.27M | 21.91M | 18.46M | 19.10M | 19.20M | |
Investments And Advances | | | 1.13M | 1.13M | 940.80K | 400.00K | 500.00K | |
Goodwill | | | 17.22M | 17.98M | 238.60K | 400.00K | 600.00K | |
Intangibles | | | 2.44M | 2.24M | 2.35M | 2.60M | 2.80M | |
Other Non-Current Assets | | | N/A | N/A | 1.15M | 1.60M | 1.90M | |
Total Non-Current Assets | | | 66.65M | 72.41M | 44.06M | 32.60M | 31.20M | |
|
TOTAL ASSETS | | | 258.11M | 212.76M | 175.30M | 105.50M | 64.90M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 21.93M | 15.15M | 7.21M | 4.10M | 5.10M | |
Accrued Expenses | | | 1.70M | 1.26M | 2.60M | 400.00K | 300.00K | |
Accounts Payable | | | 140.06M | 89.45M | 115.27M | 70.00M | 26.00M | |
Other Current Liabilities | | | 11.53M | 35.71M | 18.13M | 4.60M | 7.30M | |
Total Current Liabilities | | | 175.22M | 141.57M | 143.22M | 79.00M | 38.70M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 54.25M | 43.41M | 12.78M | 16.30M | 18.00M | |
Other Non-Current Liabilities | | | 3.67M | 3.86M | 2.09M | 1.80M | 1.80M | |
Total Non-Current Liabilities | | | 68.20M | 57.25M | 20.76M | 20.30M | 21.40M | |
|
TOTAL LIABILITIES | | | 243.43M | 198.83M | 163.98M | 99.30M | 60.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.60M | 4.03M | 2.07M | -3.50M | -4.80M | |
Additional Paid In Capital | | | 6.39M | 6.39M | 6.39M | 6.40M | 6.40M | |
Minority Interest | | | 10.28M | 9.98M | 5.89M | 2.30M | 1.70M | |
Common Shares | | | 2.86M | 2.86M | 2.86M | 2.90M | 2.90M | |
Other Shareholders' Equity | | | -159.70K | 657.70K | 0.00 | 400.00K | 400.00K | |
Shares Outstanding | | | 1.71M | 1.71M | 1.71M | 1.70M | 1.70M | |
Tangible Book Value per Share | | | -2.90 | -3.67 | 5.09 | 1.82 | 0.82 | |
Total Shareholders' Equity | | | 14.69M | 13.93M | 11.32M | 6.10M | 4.80M | |
|
TOTAL LIABILITIES AND EQUITY | | | 258.11M | 212.76M | 175.30M | 105.50M | 64.90M | |
|
Statistics | |
---|
Debt/Equity | | | 3.69 | 3.12 | 1.13 | 2.67 | 3.75 | |
Current Ratio | | | 1.09 | 0.99 | 0.92 | 0.92 | 0.87 | |
Return On Assets (ROA) | | | 0.61% | 0.92% | 2.92% | 1.33% | 0.46% | |
Return On Equity (ROE) | | | 10.69% | 14.08% | 45.28% | 22.95% | 6.25% | |
Return On Invested Capital (ROIC) | | | 9.74% | 8.94% | 25.23% | 4.75% | 2.18% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 11.10% | 9.09% | 25.31% | 4.82% | 2.19% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 15.21% | 12.78% | 27.54% | 5.45% | 2.52% | |