ASSETS | |
---|
Current Assets | |
---|
Cash | | | 14.00K | 41.00K | 53.00K | 110.00K | 134.00K | |
Cash Equivalents | | | 4.69M | 9.69M | 14.37M | 22.36M | 18.20M | |
Marketable Securities | | | 163.00K | 351.00K | 985.00K | 159.00K | N/A | |
Receivables | | | 66.02M | 89.33M | 87.92M | 92.10M | 67.63M | |
Inventories | | | N/A | N/A | N/A | N/A | N/A | |
Other Current Assets | | | 2.30M | 3.59M | 3.36M | 2.54M | 2.85M | |
Total Current Assets | | | 73.19M | 103.00M | 106.68M | 117.27M | 88.82M | |
|
Non-Current Assets | |
---|
PPE Net | | | 458.00K | 630.00K | 1.23M | 1.51M | 1.86M | |
Investments And Advances | | | N/A | N/A | N/A | N/A | N/A | |
Goodwill | | | 5.68M | 5.68M | 5.68M | 5.68M | 5.68M | |
Intangibles | | | 57.80M | 72.87M | 90.75M | 74.24M | 75.19M | |
Other Non-Current Assets | | | 5.28M | 7.42M | 6.85M | 7.96M | 8.02M | |
Total Non-Current Assets | | | 69.22M | 86.60M | 104.51M | 89.39M | 90.75M | |
|
TOTAL ASSETS | | | 142.41M | 189.60M | 211.19M | 206.66M | 179.57M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 28.58M | 36.14M | 30.21M | 26.61M | 24.39M | |
Current Portion Of LT Debt. | | | 40.00K | 155.00K | 308.00K | 317.00K | 351.00K | |
Accrued Expenses | | | 587.00K | 534.00K | 1.34M | 578.00K | 836.00K | |
Accounts Payable | | | 16.00M | 21.74M | 24.97M | 27.61M | 31.04M | |
Other Current Liabilities | | | 14.35M | 26.74M | 40.03M | 46.92M | 21.02M | |
Total Current Liabilities | | | 59.55M | 85.31M | 96.85M | 102.03M | 77.64M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 42.48M | 57.32M | 65.36M | 56.05M | 59.03M | |
Deferred Taxes/Income | | | N/A | N/A | N/A | 0.00 | 13.00K | |
Other Non-Current Liabilities | | | 591.00K | 541.00K | 453.00K | 581.00K | 824.00K | |
Total Non-Current Liabilities | | | 43.07M | 57.86M | 65.83M | 56.63M | 59.87M | |
|
TOTAL LIABILITIES | | | 102.62M | 143.17M | 162.68M | 158.66M | 137.50M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 21.22M | 27.87M | 29.91M | 29.42M | 41.99M | |
Additional Paid In Capital | | | 18.54M | 18.54M | 18.54M | 18.54M | N/A | |
Minority Interest | | | N/A | 0.00 | 25.00K | N/A | N/A | |
Common Shares | | | 213.00K | 213.00K | 213.00K | 213.00K | 213.00K | |
Treasury Stock | | | -391.00K | -391.00K | -391.00K | -328.00K | -137.00K | |
Other Shareholders' Equity | | | 202.00K | 193.00K | 226.00K | 154.00K | 0.00 | |
Shares Outstanding | | | 14.09M | 14.09M | 14.09M | 14.11M | 14.17M | |
Tangible Book Value per Share | | | -1.68 | -2.28 | -3.40 | -2.26 | -2.74 | |
Total Shareholders' Equity | | | 39.79M | 46.43M | 48.51M | 48.01M | 42.06M | |
|
TOTAL LIABILITIES AND EQUITY | | | 142.41M | 189.60M | 211.19M | 206.66M | 179.57M | |
|
Statistics | |
---|
Debt/Equity | | | 1.79 | 2.01 | 1.97 | 1.72 | 1.98 | |
Current Ratio | | | 1.23 | 1.21 | 1.10 | 1.15 | 1.14 | |
Return On Assets (ROA) | | | -4.67% | -0.41% | 1.17% | 2.84% | -0.67% | |
Return On Equity (ROE) | | | -16.71% | -1.67% | 5.09% | 12.22% | -2.86% | |
Return On Invested Capital (ROIC) | | | N/A | 3.12% | 2.89% | 4.98% | 0.54% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 3.36% | 3.23% | 6.01% | 0.64% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | 8.45% | 12.75% | 22.69% | 2.52% | |