| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 6.63M | 11.04M | 12.39M | 6.17M | |
| Cash Equivalents | | | N/A | 839.60K | 346.40K | 32.30K | 18.10K | |
| Receivables | | | 6.71M | 5.65M | 5.15M | 6.83M | 4.97M | |
| Inventories | | | 4.99M | 2.32M | 2.28M | 2.18M | 1.17M | |
| Other Current Assets | | | 700.00K | 533.40K | 317.90K | 503.50K | 439.40K | |
| Total Current Assets | | | 19.00M | 15.97M | 19.14M | 21.94M | 12.77M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 1.85M | 1.34M | 1.37M | 1.03M | 263.80K | |
| Investments And Advances | | | 10.00K | 8.42M | 480.10K | 475.50K | 171.40K | |
| Goodwill | | | 5.92M | N/A | N/A | N/A | N/A | |
| Intangibles | | | 3.01M | 1.99M | 1.25M | 790.10K | 828.10K | |
| Other Non-Current Assets | | | 0.00 | 0.00 | N/A | 0.00 | N/A | |
| Total Non-Current Assets | | | 12.00M | 11.75M | 3.10M | 2.30M | 1.26M | |
| |
| TOTAL ASSETS | | | 31.00M | 27.73M | 22.24M | 24.24M | 14.03M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 1.61M | 61.50K | 9.40K | 6.80K | 3.60K | |
| Current Portion Of LT Debt. | | | 1.62M | 1.30M | 855.60K | 851.90K | 684.90K | |
| Accrued Expenses | | | 2.10M | 1.53M | 1.14M | 1.88M | 973.10K | |
| Accounts Payable | | | N/A | 1.25M | 1.27M | 1.43M | 2.12M | |
| Other Current Liabilities | | | 2.22M | 148.80K | 51.00K | 37.40K | 31.60K | |
| Total Current Liabilities | | | 7.55M | 4.28M | 3.32M | 4.20M | 3.82M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 5.97M | 5.97M | 1.74M | 2.01M | 2.25M | |
| Deferred Taxes/Income | | | 0.00 | N/A | N/A | N/A | N/A | |
| Other Non-Current Liabilities | | | 3.18M | 662.70K | 728.50K | 3.49M | 2.02M | |
| Total Non-Current Liabilities | | | 9.45M | 6.63M | 2.47M | 5.50M | 4.27M | |
| |
| TOTAL LIABILITIES | | | 17.00M | 10.91M | 5.79M | 9.70M | 8.09M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 4.51M | 6.78M | 6.46M | 4.90M | 2.04M | |
| Additional Paid In Capital | | | 8.33M | 8.33M | 8.33M | 8.33M | 2.80M | |
| Minority Interest | | | 160.00K | N/A | N/A | N/A | N/A | |
| Common Shares | | | 970.00K | 972.80K | 972.80K | 972.80K | 769.70K | |
| Treasury Stock | | | -140.00K | N/A | N/A | N/A | N/A | |
| Other Shareholders' Equity | | | N/A | 735.20K | 690.00K | 336.00K | 336.00K | |
| Shares Outstanding | | | 970.00K | 965.50K | 971.80K | 971.80K | 768.80K | |
| Tangible Book Value per Share | | | 5.23 | 15.35 | 15.64 | 14.15 | 6.65 | |
| Total Shareholders' Equity | | | 14.00M | 16.81M | 16.45M | 14.54M | 5.94M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 31.00M | 27.73M | 22.24M | 24.24M | 14.03M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.54 | 0.36 | 0.11 | 0.14 | 0.38 | |
| Current Ratio | | | 2.52 | 3.73 | 5.76 | 5.22 | 3.35 | |
| Return On Assets (ROA) | | | -1.58% | 1.15% | 7.01% | 11.80% | 13.96% | |
| Return On Equity (ROE) | | | -3.50% | 1.90% | 9.48% | 19.66% | 32.95% | |
| Return On Invested Capital (ROIC) | | | N/A | 0.12% | 6.48% | 14.59% | 14.01% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 0.13% | 6.60% | 14.61% | 14.03% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 0.14% | 7.07% | 15.21% | 15.27% | |