ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | 62.89M | 39.64M | 35.99M | 31.05M | 25.98M | |
Receivables | | | 110.55M | 140.08M | 209.26M | 66.28M | 45.36M | |
Inventories | | | 0.00 | 0.00 | 2.64M | N/A | N/A | |
Other Current Assets | | | 32.78M | 17.09M | 10.64M | 11.63M | 2.84M | |
Total Current Assets | | | 206.22M | 196.81M | 258.52M | 108.96M | 74.18M | |
|
Non-Current Assets | |
---|
PPE Net | | | 9.59M | 9.68M | 9.30M | 8.71M | 8.81M | |
Investments And Advances | | | 475.00K | 466.90K | 425.20K | 25.20K | 147.40K | |
Goodwill | | | 3.12M | 3.37M | 3.85M | 2.37M | 2.67M | |
Intangibles | | | 280.20K | 182.90K | 52.00K | 10.30K | 0.00 | |
Other Non-Current Assets | | | 2.35M | 2.35M | 1.96M | 1.79M | 1.74M | |
Total Non-Current Assets | | | 23.40M | 23.24M | 23.07M | 21.51M | 24.65M | |
|
TOTAL ASSETS | | | 229.62M | 220.05M | 281.60M | 130.47M | 98.83M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 7.80M | 3.39M | |
Current Portion Of LT Debt. | | | 80.17M | 26.05M | 16.14M | 8.47M | 8.19M | |
Accrued Expenses | | | N/A | 7.00K | 5.00K | 8.00K | 5.00K | |
Accounts Payable | | | 77.11M | 125.19M | 207.10M | 63.22M | 53.66M | |
Other Current Liabilities | | | 3.43M | 155.00K | 3.25M | 4.59M | 1.48M | |
Total Current Liabilities | | | 160.71M | 151.40M | 226.49M | 84.09M | 66.72M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 312.80K | 343.40K | 406.50K | 0.00 | 0.00 | |
Other Non-Current Liabilities | | | 14.89M | 17.26M | 13.99M | 14.23M | 10.98M | |
Total Non-Current Liabilities | | | 17.72M | 20.14M | 17.00M | 16.77M | 13.66M | |
|
TOTAL LIABILITIES | | | 178.43M | 171.54M | 243.49M | 100.86M | 80.38M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 39.23M | 33.44M | 24.31M | 15.44M | 5.10M | |
Additional Paid In Capital | | | 10.37M | 10.37M | 10.40M | 10.40M | 9.67M | |
Minority Interest | | | 2.52M | 2.54M | 2.61M | 2.54M | 2.67M | |
Common Shares | | | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | |
Other Shareholders' Equity | | | -2.96M | 147.60K | -1.15M | -772.50K | -860.70K | |
Shares Outstanding | | | 4.54M | 4.54M | 4.54M | 4.54M | 4.54M | |
Tangible Book Value per Share | | | 10.52 | 9.90 | 7.53 | 5.99 | 3.47 | |
Total Shareholders' Equity | | | 51.20M | 48.51M | 38.11M | 29.61M | 18.45M | |
|
TOTAL LIABILITIES AND EQUITY | | | 229.62M | 220.05M | 281.60M | 130.47M | 98.83M | |
|
Statistics | |
---|
Debt/Equity | | | 0.01 | 0.01 | 0.01 | N/A | N/A | |
Current Ratio | | | 1.28 | 1.30 | 1.14 | 1.30 | 1.11 | |
Return On Assets (ROA) | | | 5.89% | 6.05% | 4.39% | 8.06% | 3.29% | |
Return On Equity (ROE) | | | 26.42% | 27.44% | 32.47% | 35.53% | 17.64% | |
Return On Invested Capital (ROIC) | | | 22.32% | 23.98% | 22.79% | 22.00% | 12.71% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 255.47% | 56.74% | 65.67% | 51.52% | 47.38% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 587.65% | 64.65% | 82.50% | 57.42% | 65.84% | |