| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash Equivalents | | | 1.31M | 4.73M | 6.28M | 300.00K | 200.00K | |
| Receivables | | | 89.46M | 85.28M | 79.58M | 54.00M | 49.30M | |
| Other Current Assets | | | 4.16M | 7.03M | 4.64M | 4.60M | 2.50M | |
| Total Current Assets | | | 94.93M | 97.04M | 90.50M | 59.00M | 52.00M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 12.33M | 12.54M | 6.78M | 5.80M | 3.80M | |
| Goodwill | | | 22.15M | 22.15M | 22.15M | 22.10M | 16.40M | |
| Intangibles | | | N/A | 0.00 | 683.00K | 900.00K | 0.00 | |
| Other Non-Current Assets | | | 409.00K | 350.00K | 368.00K | 200.00K | 700.00K | |
| Total Non-Current Assets | | | 34.89M | 35.04M | 29.98M | 29.00M | 20.90M | |
| |
| TOTAL ASSETS | | | 129.81M | 132.08M | 120.48M | 88.00M | 72.90M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 889.00K | 698.00K | 233.00K | 500.00K | 400.00K | |
| Accrued Expenses | | | 13.92M | 10.97M | 11.90M | 14.40M | 14.50M | |
| Accounts Payable | | | 26.52M | 37.24M | 43.56M | 23.90M | 11.40M | |
| Other Current Liabilities | | | 6.69M | 4.72M | 2.51M | 1.70M | 3.50M | |
| Total Current Liabilities | | | 48.01M | 53.63M | 58.20M | 40.40M | 29.90M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 32.10M | 36.08M | 30.80M | 9.00M | 14.70M | |
| Deferred Taxes/Income | | | 4.53M | 4.53M | 1.75M | 1.70M | 100.00K | |
| Other Non-Current Liabilities | | | 3.80M | 4.36M | 3.94M | 4.90M | 2.20M | |
| Total Non-Current Liabilities | | | 40.42M | 44.96M | 36.50M | 15.60M | 17.00M | |
| |
| TOTAL LIABILITIES | | | 88.44M | 98.59M | 94.69M | 56.00M | 46.90M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 4.29M | -5.94M | -19.27M | -36.10M | -57.00M | |
| Additional Paid In Capital | | | 121.45M | 118.84M | 116.58M | 113.90M | 111.10M | |
| Common Shares | | | 898.00K | 890.00K | 882.00K | 900.00K | 800.00K | |
| Treasury Stock | | | -82.51M | -77.39M | -69.59M | -43.80M | -26.30M | |
| Other Shareholders' Equity | | | -2.76M | -2.92M | -2.81M | -2.90M | -2.70M | |
| Shares Outstanding | | | 7.41M | 7.60M | 7.84M | 9.30M | 10.30M | |
| Tangible Book Value per Share | | | 2.60 | 1.49 | 0.38 | 0.97 | 0.93 | |
| Total Shareholders' Equity | | | 41.38M | 33.48M | 25.79M | 32.00M | 26.00M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 129.81M | 132.08M | 120.48M | 88.00M | 72.90M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.78 | 1.08 | 1.19 | 0.28 | 0.57 | |
| Current Ratio | | | 1.98 | 1.81 | 1.56 | 1.46 | 1.74 | |
| Return On Assets (ROA) | | | 10.09% | 10.09% | 13.97% | 23.75% | 15.09% | |
| Return On Equity (ROE) | | | 31.65% | 39.80% | 65.26% | 65.31% | 42.31% | |
| Return On Invested Capital (ROIC) | | | 19.24% | 19.09% | 26.53% | 42.46% | 16.49% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 19.56% | 20.31% | 29.50% | 42.73% | 16.57% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 26.98% | 29.04% | 49.80% | 83.18% | 26.86% | |