| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 95.29M | 122.40M | 21.64M | 43.73M | 33.46M | |
| Receivables | | | N/A | 728.60K | 764.40K | 764.60K | 923.80K | |
| Other Current Assets | | | N/A | 2.47M | 1.70M | 2.35M | 2.00M | |
| Total Current Assets | | | 95.29M | 125.60M | 24.10M | 46.84M | 36.38M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 6.23M | 6.48M | 4.99M | 4.87M | 4.92M | |
| Investments And Advances | | | 7.91M | 8.15M | 35.50K | 20.30K | 28.40K | |
| Goodwill | | | N/A | 0.00 | 0.00 | 0.00 | 0.00 | |
| Intangibles | | | 3.43M | 3.26M | 2.60M | 2.05M | 1.67M | |
| Other Non-Current Assets | | | 458.60K | 475.80K | 557.50K | 423.10K | 263.90K | |
| Total Non-Current Assets | | | 647.26M | 644.11M | 475.94M | 396.98M | 328.89M | |
| |
| TOTAL ASSETS | | | 742.55M | 769.70M | 500.04M | 443.81M | 365.27M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | N/A | 7.98M | 4.52M | 3.98M | 4.58M | |
| Accounts Payable | | | N/A | 3.29M | 2.46M | 2.35M | 1.87M | |
| Other Current Liabilities | | | 6.23M | 41.30M | 14.14M | 10.13M | 9.82M | |
| Total Current Liabilities | | | 6.23M | 52.57M | 21.12M | 16.47M | 16.27M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 379.46M | 357.65M | 218.53M | 201.48M | 200.45M | |
| Deferred Taxes/Income | | | 71.00K | 49.30K | 47.30K | 47.30K | N/A | |
| Other Non-Current Liabilities | | | 274.82M | 279.34M | 193.92M | 169.05M | 116.58M | |
| Total Non-Current Liabilities | | | 654.35M | 637.05M | 412.49M | 370.57M | 317.03M | |
| |
| TOTAL LIABILITIES | | | 660.57M | 689.62M | 433.61M | 387.04M | 333.30M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 52.17M | 50.34M | 36.69M | 27.06M | 20.90M | |
| Additional Paid In Capital | | | 25.42M | 25.42M | 25.42M | 25.42M | 7.83M | |
| Common Shares | | | 4.20M | 4.20M | 4.20M | 4.20M | 3.28M | |
| Shares Outstanding | | | 12.64M | 12.64M | 12.64M | 12.64M | 12.64M | |
| Tangible Book Value per Share | | | 6.22 | 6.08 | 5.05 | 4.33 | 2.40 | |
| Total Shareholders' Equity | | | 81.98M | 80.09M | 66.43M | 56.77M | 31.97M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 742.55M | 769.70M | 500.04M | 443.81M | 365.27M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 4.63 | 4.47 | 3.29 | 3.55 | 6.27 | |
| Current Ratio | | | 15.30 | 2.39 | 1.14 | 2.84 | 2.24 | |
| Return On Assets (ROA) | | | 4.89% | 2.74% | 3.01% | 2.45% | 2.59% | |
| Return On Equity (ROE) | | | 44.30% | 26.35% | 22.68% | 19.17% | 29.57% | |
| Return On Invested Capital (ROIC) | | | 5.01% | 2.99% | 3.29% | 2.80% | 2.75% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.76% | 3.61% | 3.45% | 3.12% | 3.04% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 5.79% | 3.63% | 3.47% | 3.14% | 3.06% | |