| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 1.27M | 1.38M | 1.11M | 690.00K | 430.00K | |
| Receivables | | | 2.44M | 1.91M | 2.50M | 2.68M | 2.61M | |
| Other Current Assets | | | N/A | 610.00K | N/A | N/A | N/A | |
| Total Current Assets | | | 3.71M | 3.90M | 3.61M | 3.37M | 3.03M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 30.00K | 40.00K | 40.00K | 50.00K | 70.00K | |
| Investments And Advances | | | 180.00K | 260.00K | 260.00K | 200.00K | 270.00K | |
| Goodwill | | | N/A | N/A | N/A | 40.00K | 60.00K | |
| Intangibles | | | 390.00K | 40.00K | 400.00K | 360.00K | 360.00K | |
| Other Non-Current Assets | | | 0.00 | N/A | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Assets | | | 620.00K | 730.00K | 720.00K | 670.00K | 790.00K | |
| |
| TOTAL ASSETS | | | 4.33M | 4.63M | 4.33M | 4.04M | 3.82M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | N/A | 0.00 | 0.00 | 0.00 | |
| Accrued Expenses | | | N/A | 1.57M | N/A | N/A | 0.00 | |
| Accounts Payable | | | 370.00K | 360.00K | 290.00K | 350.00K | 220.00K | |
| Other Current Liabilities | | | 1.40M | 230.00K | 1.91M | 1.91M | 2.09M | |
| Total Current Liabilities | | | 1.77M | 2.15M | 2.20M | 2.26M | 2.31M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | N/A | 0.00 | 0.00 | 0.00 | |
| Other Non-Current Liabilities | | | 440.00K | 440.00K | 520.00K | 490.00K | 410.00K | |
| Total Non-Current Liabilities | | | 630.00K | 610.00K | 690.00K | 640.00K | 530.00K | |
| |
| TOTAL LIABILITIES | | | 2.40M | 2.76M | 2.89M | 2.90M | 2.84M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 1.42M | 1.36M | 930.00K | 630.00K | 470.00K | |
| Minority Interest | | | 190.00K | 170.00K | 170.00K | 150.00K | 120.00K | |
| Common Shares | | | 510.00K | 510.00K | 510.00K | 510.00K | 510.00K | |
| Shares Outstanding | | | 510.00K | 510.00K | 510.00K | 510.00K | 510.00K | |
| Tangible Book Value per Share | | | 3.02 | 2.88 | 2.04 | 1.45 | 1.12 | |
| Total Shareholders' Equity | | | 1.93M | 1.87M | 1.44M | 1.14M | 990.00K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 4.33M | 4.63M | 4.33M | 4.04M | 3.82M | |
| |
| Statistics | |
|---|
| Current Ratio | | | 2.10 | 1.81 | 1.64 | 1.49 | 1.31 | |
| Return On Assets (ROA) | | | 1.39% | 9.29% | 6.93% | 3.71% | 0.79% | |
| Return On Equity (ROE) | | | 3.11% | 22.99% | 20.83% | 13.16% | 3.03% | |
| Return On Invested Capital (ROIC) | | | 3.52% | 15.42% | 17.96% | 8.43% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 3.52% | 15.42% | 17.96% | 8.43% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 4.15% | 15.68% | 22.11% | 10.87% | N/A | |