ASSETS | |
---|
Current Assets | |
---|
Cash | | | 1.52M | 19.65M | 1.53M | 1.40M | 560.00K | |
Marketable Securities | | | 0.00 | 15.53M | N/A | N/A | N/A | |
Receivables | | | 56.31M | 48.28M | 45.20M | 40.30M | 34.38M | |
Inventories | | | 14.48M | 17.42M | 16.93M | 12.71M | 11.64M | |
Other Current Assets | | | 5.70M | 4.28M | 3.94M | 5.30M | 2.35M | |
Total Current Assets | | | 78.01M | 105.16M | 67.60M | 59.70M | 48.93M | |
|
Non-Current Assets | |
---|
PPE Net | | | 74.37M | 55.77M | 43.94M | 37.47M | 31.59M | |
Goodwill | | | 176.93M | 105.58M | 69.36M | 65.07M | 43.27M | |
Intangibles | | | 54.78M | 19.99M | 13.80M | 14.69M | 7.51M | |
Other Non-Current Assets | | | 1.16M | 1.05M | 1.05M | 827.00K | 808.00K | |
Total Non-Current Assets | | | 307.23M | 182.39M | 128.15M | 118.06M | 83.19M | |
|
TOTAL ASSETS | | | 385.24M | 287.55M | 195.75M | 177.76M | 132.12M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 1.82M | 2.34M | 2.25M | 2.16M | 2.07M | |
Accrued Expenses | | | 14.32M | 16.12M | 10.20M | 11.38M | 10.42M | |
Accounts Payable | | | 16.75M | 11.49M | 15.87M | 14.17M | 12.28M | |
Other Current Liabilities | | | 1.14M | 3.55M | N/A | 0.00 | 382.00K | |
Total Current Liabilities | | | 34.04M | 33.50M | 28.32M | 27.71M | 25.14M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 30.89M | 1.82M | 46.87M | 46.29M | 17.49M | |
Deferred Taxes/Income | | | 9.29M | 9.29M | 6.54M | 6.72M | 3.20M | |
Other Non-Current Liabilities | | | 24.15M | 17.78M | 14.39M | 10.86M | 11.20M | |
Total Non-Current Liabilities | | | 64.33M | 28.88M | 67.80M | 63.88M | 31.90M | |
|
TOTAL LIABILITIES | | | 98.36M | 62.38M | 96.12M | 91.59M | 57.04M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 92.52M | 80.07M | 69.16M | 58.74M | 52.51M | |
Additional Paid In Capital | | | 191.17M | 141.62M | 27.89M | 23.90M | 19.29M | |
Common Shares | | | 4.66M | 4.42M | 3.78M | 3.77M | 3.73M | |
Other Shareholders' Equity | | | -1.47M | -949.00K | -1.20M | -233.00K | -451.00K | |
Shares Outstanding | | | 9.32M | 8.84M | 7.56M | 7.53M | 7.46M | |
Tangible Book Value per Share | | | 5.92 | 11.27 | 2.18 | 0.85 | 3.26 | |
Total Shareholders' Equity | | | 286.88M | 225.17M | 99.63M | 86.18M | 75.08M | |
|
TOTAL LIABILITIES AND EQUITY | | | 385.24M | 287.55M | 195.75M | 177.76M | 132.12M | |
|
Statistics | |
---|
Debt/Equity | | | 0.11 | 0.01 | 0.47 | 0.54 | 0.23 | |
Current Ratio | | | 2.29 | 3.14 | 2.39 | 2.15 | 1.95 | |
Return On Assets (ROA) | | | 3.77% | 4.75% | 5.46% | 6.40% | 5.90% | |
Return On Equity (ROE) | | | 5.06% | 6.06% | 10.73% | 13.21% | 10.38% | |
Return On Invested Capital (ROIC) | | | 4.18% | 6.31% | 7.52% | 7.68% | 8.00% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 4.18% | 6.73% | 7.52% | 7.68% | 8.00% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 12.28% | 14.20% | 14.94% | 16.40% | 15.23% | |