ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 5.47M | 4.73M | 6.28M | 300.00K | 200.00K | |
Receivables | | | 91.25M | 85.28M | 79.58M | 54.00M | 49.30M | |
Other Current Assets | | | 3.99M | 7.03M | 4.64M | 4.60M | 2.50M | |
Total Current Assets | | | 100.71M | 97.04M | 90.50M | 59.00M | 52.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 12.34M | 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 | | | 394.00K | 350.00K | 368.00K | 200.00K | 700.00K | |
Total Non-Current Assets | | | 34.88M | 35.04M | 29.98M | 29.00M | 20.90M | |
|
TOTAL ASSETS | | | 135.59M | 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. | | | 715.00K | 698.00K | 233.00K | 500.00K | 400.00K | |
Accrued Expenses | | | 11.48M | 10.97M | 11.90M | 14.40M | 14.50M | |
Accounts Payable | | | 32.15M | 37.24M | 43.56M | 23.90M | 11.40M | |
Other Current Liabilities | | | 10.14M | 4.72M | 2.51M | 1.70M | 3.50M | |
Total Current Liabilities | | | 54.49M | 53.63M | 58.20M | 40.40M | 29.90M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 34.77M | 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 | | | 4.02M | 4.36M | 3.94M | 4.90M | 2.20M | |
Total Non-Current Liabilities | | | 43.31M | 44.96M | 36.50M | 15.60M | 17.00M | |
|
TOTAL LIABILITIES | | | 97.80M | 98.59M | 94.69M | 56.00M | 46.90M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 2.03M | -5.94M | -19.27M | -36.10M | -57.00M | |
Additional Paid In Capital | | | 120.09M | 118.84M | 116.58M | 113.90M | 111.10M | |
Common Shares | | | 896.00K | 890.00K | 882.00K | 900.00K | 800.00K | |
Treasury Stock | | | -82.51M | -77.39M | -69.59M | -43.80M | -26.30M | |
Other Shareholders' Equity | | | -2.72M | -2.92M | -2.81M | -2.90M | -2.70M | |
Shares Outstanding | | | 7.39M | 7.60M | 7.84M | 9.30M | 10.30M | |
Tangible Book Value per Share | | | 2.12 | 1.49 | 0.38 | 0.97 | 0.93 | |
Total Shareholders' Equity | | | 37.79M | 33.48M | 25.79M | 32.00M | 26.00M | |
|
TOTAL LIABILITIES AND EQUITY | | | 135.59M | 132.08M | 120.48M | 88.00M | 72.90M | |
|
Statistics | |
---|
Debt/Equity | | | 0.92 | 1.08 | 1.19 | 0.28 | 0.57 | |
Current Ratio | | | 1.85 | 1.81 | 1.56 | 1.46 | 1.74 | |
Return On Assets (ROA) | | | 10.02% | 10.09% | 13.97% | 23.75% | 15.09% | |
Return On Equity (ROE) | | | 35.95% | 39.80% | 65.26% | 65.31% | 42.31% | |
Return On Invested Capital (ROIC) | | | 19.80% | 19.09% | 26.53% | 42.46% | 16.49% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 21.23% | 20.31% | 29.50% | 42.73% | 16.57% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 30.03% | 29.04% | 49.80% | 83.18% | 26.86% | |