| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 8.37M | 14.60M | |
| Cash Equivalents | | | 15.46M | 12.87M | 10.92M | 0.00 | 503.00K | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 237.00K | |
| Receivables | | | 29.84M | 21.61M | 25.64M | 16.69M | 7.12M | |
| Inventories | | | N/A | N/A | N/A | 0.00 | 42.00K | |
| Other Current Assets | | | 2.69M | 5.45M | 3.45M | 3.46M | 2.28M | |
| Total Current Assets | | | 48.00M | 39.92M | 40.01M | 28.51M | 24.79M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 3.63M | 872.00K | 1.23M | 1.50M | 1.53M | |
| Investments And Advances | | | 106.40K | 99.00K | 90.00K | 96.00K | 99.00K | |
| Intangibles | | | 4.25M | 3.21M | 5.18M | 6.79M | 8.63M | |
| Other Non-Current Assets | | | 1.35M | 1.09M | 763.00K | 592.00K | 529.00K | |
| Total Non-Current Assets | | | 9.95M | 9.47M | 7.26M | 8.98M | 11.77M | |
| |
| TOTAL ASSETS | | | 57.95M | 49.39M | 47.27M | 37.50M | 36.56M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 6.20K | 1.80M | 2.57M | 4.95M | 12.38M | |
| Current Portion Of LT Debt. | | | 246.60K | 471.00K | 506.00K | 389.00K | 184.00K | |
| Accounts Payable | | | 642.80K | 916.00K | 386.00K | 457.00K | 109.00K | |
| Other Current Liabilities | | | 9.80M | 4.27M | 8.00M | 5.37M | 3.88M | |
| Total Current Liabilities | | | 10.70M | 7.45M | 11.46M | 11.17M | 16.56M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.87M | 24.00K | 495.00K | 1.00M | 1.23M | |
| Deferred Taxes/Income | | | N/A | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Liabilities | | | 2.87M | 24.00K | 495.00K | 1.00M | 1.23M | |
| |
| TOTAL LIABILITIES | | | 13.56M | 7.47M | 11.95M | 12.17M | 17.78M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 36.41M | 33.94M | 27.35M | 17.35M | 10.80M | |
| Additional Paid In Capital | | | 86.40K | 86.00K | 86.00K | 86.00K | 86.00K | |
| Minority Interest | | | N/A | N/A | N/A | N/A | 0.00 | |
| Common Shares | | | 7.89M | 7.89M | 7.89M | 7.89M | 7.89M | |
| Shares Outstanding | | | 2.41M | 2.41M | 2.41M | 2.41M | 2.41M | |
| Tangible Book Value per Share | | | 16.68 | 16.09 | 12.53 | 7.70 | 4.21 | |
| Total Shareholders' Equity | | | 44.38M | 41.91M | 35.32M | 25.32M | 18.77M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 57.95M | 49.39M | 47.27M | 37.50M | 36.56M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.06 | 0.04 | 0.09 | 0.24 | 0.72 | |
| Current Ratio | | | 4.49 | 5.36 | 3.49 | 2.55 | 1.50 | |
| Return On Assets (ROA) | | | 37.05% | 48.43% | 50.68% | 37.75% | 17.81% | |
| Return On Equity (ROE) | | | 48.37% | 57.07% | 67.82% | 55.89% | 34.68% | |
| Return On Invested Capital (ROIC) | | | 45.79% | 54.18% | 62.87% | 45.30% | 22.11% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 68.07% | 76.76% | 87.86% | 45.30% | 22.63% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 78.57% | 85.65% | 108.30% | 57.87% | 31.12% | |