| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 5.30K | 5.50K | 1.90K | 3.29M | 2.98M | |
| Cash Equivalents | | | 4.47M | 3.24M | 2.74M | 3.29M | 2.98M | |
| Marketable Securities | | | 0.00 | 0.00 | 11.90K | N/A | N/A | |
| Receivables | | | 29.56M | 30.33M | 26.75M | 25.28M | 22.27M | |
| Inventories | | | 2.83M | 3.40M | 2.92M | 2.62M | 2.73M | |
| Other Current Assets | | | 437.80K | 380.20K | 1.95M | 212.80K | 2.13M | |
| Total Current Assets | | | 37.30M | 37.34M | 34.38M | 31.40M | 30.11M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 10.17M | 9.89M | 10.52M | 9.35M | 1.97M | |
| Investments And Advances | | | 1.77M | 1.19M | 2.31M | 779.00K | 7.40M | |
| Goodwill | | | 1.71M | 3.09M | 3.46M | 1.30M | 1.25M | |
| Intangibles | | | 11.23M | 10.44M | 10.22M | 10.12M | 7.46M | |
| Other Non-Current Assets | | | 0.00 | 800.00 | 1.70K | 2.70K | 3.70K | |
| Total Non-Current Assets | | | 26.34M | 25.30M | 27.50M | 21.55M | 18.09M | |
| |
| TOTAL ASSETS | | | 63.64M | 62.64M | 61.88M | 52.95M | 48.20M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 8.00M | 6.74M | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.72M | 3.70M | 7.36M | 4.43M | 4.99M | |
| Accrued Expenses | | | 816.00K | 703.70K | 600.80K | 574.40K | 3.28M | |
| Accounts Payable | | | 19.77M | 17.57M | 17.98M | 13.77M | 12.95M | |
| Other Current Liabilities | | | 12.16M | 11.82M | 10.96M | 12.18M | 14.57M | |
| Total Current Liabilities | | | 42.46M | 40.54M | 36.90M | 30.95M | 35.78M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 3.40M | 2.67M | 6.03M | 7.64M | 5.75M | |
| Deferred Taxes/Income | | | N/A | 20.60K | 488.20K | 538.60K | 493.40K | |
| Other Non-Current Liabilities | | | 5.13M | 5.79M | 6.24M | 5.16M | 4.18M | |
| Total Non-Current Liabilities | | | 8.40M | 8.60M | 12.54M | 13.55M | 11.69M | |
| |
| TOTAL LIABILITIES | | | 50.85M | 49.13M | 49.44M | 44.50M | 47.47M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -4.96M | -2.35M | -301.00K | 940.70K | 30.40K | |
| Additional Paid In Capital | | | 16.04M | 14.38M | 11.51M | 6.34M | 0.00 | |
| Minority Interest | | | -124.40K | 132.10K | 266.00K | 204.80K | 1.27M | |
| Common Shares | | | 1.88M | 1.66M | 1.55M | 1.17M | 700.00K | |
| Treasury Stock | | | -192.20K | -186.20K | -310.00K | N/A | N/A | |
| Other Shareholders' Equity | | | 15.00K | 1.00K | -3.00K | 800.00 | N/A | |
| Shares Outstanding | | | 15.35M | 13.17M | 15.48M | 12.84M | 9.10M | |
| Tangible Book Value per Share | | | -0.01 | -0.00 | -0.08 | -0.23 | -0.88 | |
| Total Shareholders' Equity | | | 12.78M | 13.51M | 12.44M | 8.44M | 730.40K | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 63.64M | 62.64M | 61.88M | 52.95M | 48.20M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.89 | 0.70 | 0.48 | 0.91 | 7.87 | |
| Current Ratio | | | 0.88 | 0.92 | 0.93 | 1.01 | 0.84 | |
| Return On Assets (ROA) | | | -4.09% | -2.80% | -2.63% | 0.20% | -0.71% | |
| Return On Equity (ROE) | | | -20.37% | -12.98% | -13.10% | 1.24% | -46.85% | |
| Return On Invested Capital (ROIC) | | | N/A | 6.45% | N/A | 4.78% | 7.12% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 7.27% | N/A | 5.62% | 9.38% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 15.41% | N/A | 14.41% | 123.83% | |