| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 39.00K | 14.00K | 41.00K | 53.00K | 110.00K | |
| Cash Equivalents | | | 7.52M | 4.69M | 9.69M | 14.37M | 22.36M | |
| Marketable Securities | | | 258.00K | 163.00K | 351.00K | 985.00K | 159.00K | |
| Receivables | | | 48.57M | 66.02M | 89.33M | 87.92M | 92.10M | |
| Inventories | | | N/A | N/A | N/A | N/A | N/A | |
| Other Current Assets | | | 2.37M | 2.30M | 3.59M | 3.36M | 2.54M | |
| Total Current Assets | | | 58.76M | 73.19M | 103.00M | 106.68M | 117.27M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 934.00K | 458.00K | 630.00K | 1.23M | 1.51M | |
| Goodwill | | | 5.68M | 5.68M | 5.68M | 5.68M | 5.68M | |
| Intangibles | | | 70.89M | 57.80M | 72.87M | 90.75M | 74.24M | |
| Other Non-Current Assets | | | 5.28M | 5.28M | 7.42M | 6.85M | 7.96M | |
| Total Non-Current Assets | | | 82.79M | 69.22M | 86.60M | 104.51M | 89.39M | |
| |
| TOTAL ASSETS | | | 141.55M | 142.41M | 189.60M | 211.19M | 206.66M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 35.46M | 28.58M | 36.14M | 30.21M | 26.61M | |
| Current Portion Of LT Debt. | | | 79.00K | 40.00K | 155.00K | 308.00K | 317.00K | |
| Accrued Expenses | | | 711.00K | 587.00K | 534.00K | 1.34M | 578.00K | |
| Accounts Payable | | | 17.37M | 16.00M | 21.74M | 24.97M | 27.61M | |
| Other Current Liabilities | | | 10.43M | 14.35M | 26.74M | 40.03M | 46.92M | |
| Total Current Liabilities | | | 64.05M | 59.55M | 85.31M | 96.85M | 102.03M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 37.08M | 42.48M | 57.32M | 65.36M | 56.05M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | 0.00 | |
| Other Non-Current Liabilities | | | 574.00K | 591.00K | 541.00K | 453.00K | 581.00K | |
| Total Non-Current Liabilities | | | 37.65M | 43.07M | 57.86M | 65.83M | 56.63M | |
| |
| TOTAL LIABILITIES | | | 101.70M | 102.62M | 143.17M | 162.68M | 158.66M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 21.28M | 21.22M | 27.87M | 29.91M | 29.42M | |
| Additional Paid In Capital | | | 18.54M | 18.54M | 18.54M | 18.54M | 18.54M | |
| Minority Interest | | | 0.00 | N/A | 0.00 | 25.00K | N/A | |
| Common Shares | | | 213.00K | 213.00K | 213.00K | 213.00K | 213.00K | |
| Treasury Stock | | | -391.00K | -391.00K | -391.00K | -391.00K | -328.00K | |
| Other Shareholders' Equity | | | 203.00K | 202.00K | 193.00K | 226.00K | 154.00K | |
| Shares Outstanding | | | 14.09M | 14.09M | 14.09M | 14.09M | 14.11M | |
| Tangible Book Value per Share | | | -2.61 | -1.68 | -2.28 | -3.40 | -2.26 | |
| Total Shareholders' Equity | | | 39.85M | 39.79M | 46.43M | 48.51M | 48.01M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 141.55M | 142.41M | 189.60M | 211.19M | 206.66M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.82 | 1.79 | 2.01 | 1.97 | 1.72 | |
| Current Ratio | | | 0.92 | 1.23 | 1.21 | 1.10 | 1.15 | |
| Return On Assets (ROA) | | | -4.83% | -4.67% | -0.41% | 1.17% | 2.84% | |
| Return On Equity (ROE) | | | -17.15% | -16.71% | -1.67% | 5.09% | 12.22% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | 3.12% | 2.89% | 4.98% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 3.36% | 3.23% | 6.01% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | 8.45% | 12.75% | 22.69% | |