| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | 1.00K | 1.00K | |
| Cash Equivalents | | | 1.48M | 1.91M | 2.60M | 2.13M | 2.70M | |
| Marketable Securities | | | N/A | N/A | N/A | 0.00 | 0.00 | |
| Receivables | | | 9.67M | 9.42M | 9.05M | 6.10M | 6.86M | |
| Other Current Assets | | | 3.18M | 294.00K | 134.70K | 2.29M | 132.00K | |
| Total Current Assets | | | 14.34M | 11.63M | 11.78M | 10.52M | 9.69M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 695.00K | 621.00K | 718.00K | 782.00K | 768.00K | |
| Investments And Advances | | | 0.00 | 1.61M | 1.64M | 4.55M | 3.89M | |
| Goodwill | | | 8.23M | 8.23M | 8.23M | 8.23M | 8.23M | |
| Intangibles | | | 3.26M | 1.71M | 182.00K | 190.00K | N/A | |
| Other Non-Current Assets | | | 1.74M | 1.77M | 1.66M | 2.06M | 2.56M | |
| Total Non-Current Assets | | | 13.92M | 13.94M | 12.43M | 15.81M | 15.44M | |
| |
| TOTAL ASSETS | | | 28.25M | 25.57M | 24.21M | 26.33M | 25.14M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 1.22M | 1.18M | 1.00M | 887.00K | 497.00K | |
| Accrued Expenses | | | 2.88M | 2.24M | 2.97M | 2.46M | 2.67M | |
| Accounts Payable | | | 217.00K | 218.00K | 94.00K | 20.00K | 92.00K | |
| Other Current Liabilities | | | 11.51M | 9.45M | 6.21M | 7.22M | 8.38M | |
| Total Current Liabilities | | | 15.82M | 13.09M | 10.27M | 10.59M | 11.63M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 410.00K | 853.00K | 1.91M | 2.48M | 3.21M | |
| Deferred Taxes/Income | | | N/A | N/A | 0.00 | 120.00K | 120.00K | |
| Other Non-Current Liabilities | | | 2.43M | 2.47M | 2.66M | 3.71M | 4.12M | |
| Total Non-Current Liabilities | | | 2.84M | 3.32M | 4.57M | 6.30M | 7.45M | |
| |
| TOTAL LIABILITIES | | | 18.66M | 16.41M | 14.84M | 16.89M | 19.08M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -11.73M | -12.14M | -11.83M | -8.44M | -8.64M | |
| Additional Paid In Capital | | | 18.42M | 18.42M | 18.42M | 18.42M | 18.42M | |
| Common Shares | | | 3.51M | 3.51M | 3.51M | 3.51M | 3.51M | |
| Treasury Stock | | | -871.00K | -871.00K | -871.00K | -871.00K | -871.00K | |
| Other Shareholders' Equity | | | 262.00K | 237.00K | 147.00K | -3.17M | -6.36M | |
| Shares Outstanding | | | 13.45M | 13.45M | 13.45M | 13.45M | 13.45M | |
| Tangible Book Value per Share | | | -0.14 | -0.06 | 0.07 | 0.08 | -0.16 | |
| Total Shareholders' Equity | | | 9.60M | 9.16M | 9.37M | 9.44M | 6.06M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 28.25M | 25.57M | 24.21M | 26.33M | 25.14M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.04 | 0.09 | 0.20 | 0.26 | 0.53 | |
| Current Ratio | | | 0.91 | 0.89 | 1.15 | 0.99 | 0.83 | |
| Return On Assets (ROA) | | | 1.90% | -0.07% | -1.54% | 12.03% | 12.20% | |
| Return On Equity (ROE) | | | 5.59% | -0.20% | -3.97% | 33.56% | 50.62% | |
| Return On Invested Capital (ROIC) | | | 5.49% | 1.91% | 23.66% | 18.48% | 21.20% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 6.24% | 2.26% | 29.09% | 21.37% | 26.49% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 37.80% | 112.58% | 56.01% | 110.95% | |