ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 13.93M | 18.22M | 10.72M | 9.35M | 13.47M | |
Receivables | | | 44.37M | 24.77M | 59.78M | 63.71M | 54.17M | |
Other Current Assets | | | 2.26M | 3.01M | 5.61M | 7.86M | 4.38M | |
Total Current Assets | | | 60.56M | 46.00M | 76.11M | 80.92M | 72.03M | |
|
Non-Current Assets | |
---|
PPE Net | | | 3.44M | 2.65M | 5.19M | 4.23M | 4.71M | |
Goodwill | | | 856.00K | 856.00K | 1.38M | 1.71M | 4.17M | |
Intangibles | | | 775.00K | 841.00K | 1.18M | 2.04M | 2.30M | |
Other Non-Current Assets | | | 5.93M | 6.09M | 6.42M | 5.70M | 5.82M | |
Total Non-Current Assets | | | 11.00M | 10.44M | 14.17M | 13.68M | 16.99M | |
|
TOTAL ASSETS | | | 71.56M | 56.43M | 90.28M | 94.60M | 89.02M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 24.70M | 16.08M | 16.41M | 16.98M | 10.74M | |
Current Portion Of LT Debt. | | | 500.00K | 500.00K | 1.12M | 1.00M | 300.00K | |
Accrued Expenses | | | 6.24M | 2.05M | 12.86M | 14.29M | 16.76M | |
Accounts Payable | | | 10.63M | 8.77M | 9.49M | 10.59M | 8.94M | |
Other Current Liabilities | | | 2.55M | 2.65M | 8.68M | 11.70M | 13.46M | |
Total Current Liabilities | | | 44.62M | 30.05M | 48.56M | 54.56M | 50.21M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 1.75M | 1.72M | 310.00K | 1.38M | 700.00K | |
Other Non-Current Liabilities | | | 297.00K | 353.00K | 1.16M | 610.00K | 760.00K | |
Total Non-Current Liabilities | | | 2.05M | 2.08M | 13.49M | 17.61M | 19.06M | |
|
TOTAL LIABILITIES | | | 46.67M | 32.13M | 62.05M | 72.17M | 69.27M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 7.92M | 7.46M | 10.61M | 6.71M | 7.44M | |
Additional Paid In Capital | | | 19.94M | 19.89M | 21.00M | 20.71M | 17.23M | |
Minority Interest | | | N/A | 0.00 | 12.02M | 15.63M | 17.60M | |
Common Shares | | | 234.00K | 234.00K | 239.00K | 240.00K | 210.00K | |
Treasury Stock | | | -2.08M | -2.08M | -285.00K | -290.00K | -100.00K | |
Other Shareholders' Equity | | | -1.13M | -1.20M | -3.34M | -4.94M | -5.03M | |
Shares Outstanding | | | 22.28M | 22.24M | 23.24M | 22.85M | 21.32M | |
Tangible Book Value per Share | | | 1.04 | 1.02 | 1.10 | 0.82 | 0.62 | |
Total Shareholders' Equity | | | 24.89M | 24.31M | 28.23M | 22.43M | 19.75M | |
|
TOTAL LIABILITIES AND EQUITY | | | 71.56M | 56.43M | 90.28M | 94.60M | 89.02M | |
|
Statistics | |
---|
Debt/Equity | | | 1.06 | 0.73 | 0.59 | 0.82 | 0.58 | |
Current Ratio | | | 1.36 | 1.53 | 1.57 | 1.48 | 1.43 | |
Return On Assets (ROA) | | | -18.09% | -5.58% | 4.32% | -0.74% | -2.02% | |
Return On Equity (ROE) | | | -52.00% | -12.96% | 13.82% | -3.12% | -9.11% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 13.33% | 10.95% | 6.70% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 16.34% | 13.09% | 9.20% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 17.27% | 14.21% | 11.21% | |