| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 2.05M | 2.81M | N/A | N/A | 2.19M | |
| Cash Equivalents | | | N/A | 400.00 | 2.63M | 4.28M | -300.00 | |
| Receivables | | | 1.22M | 1.25M | 1.74M | 2.21M | 1.68M | |
| Inventories | | | 3.73M | 4.37M | 4.97M | 4.35M | 5.51M | |
| Other Current Assets | | | N/A | N/A | 0.00 | 107.10K | 778.40K | |
| Total Current Assets | | | 7.00M | 8.43M | 9.34M | 10.95M | 10.15M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 9.27M | 8.42M | 6.52M | 7.74M | 9.90M | |
| Investments And Advances | | | 452.00K | 465.00K | 424.90K | 463.70K | 570.30K | |
| Goodwill | | | 9.85M | 10.71M | N/A | N/A | 12.98M | |
| Intangibles | | | 595.00K | 573.20K | 11.57M | 12.02M | 697.30K | |
| Other Non-Current Assets | | | 18.00K | 15.60K | 19.20K | 16.20K | 15.90K | |
| Total Non-Current Assets | | | 20.18M | 20.19M | 18.54M | 20.25M | 24.17M | |
| |
| TOTAL ASSETS | | | 27.18M | 28.62M | 27.88M | 31.20M | 34.33M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 7.00K | 7.30K | 7.10K | 2.55M | 2.55M | |
| Current Portion Of LT Debt. | | | 2.11M | 2.02M | 2.02M | 2.09M | 2.16M | |
| Accrued Expenses | | | N/A | N/A | 1.65M | N/A | 2.73M | |
| Accounts Payable | | | 1.33M | 1.78M | 1.59M | 3.70M | 2.49M | |
| Other Current Liabilities | | | 4.70M | 4.82M | 5.03M | 3.90M | 96.90K | |
| Total Current Liabilities | | | 8.15M | 8.62M | 8.65M | 12.23M | 10.02M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 6.20M | 5.91M | 4.18M | 9.28M | 10.92M | |
| Deferred Taxes/Income | | | 574.00K | 709.50K | 666.90K | 615.20K | 840.00K | |
| Other Non-Current Liabilities | | | 1.68M | 2.64M | 1.83M | 1.18M | 2.48M | |
| Total Non-Current Liabilities | | | 8.45M | 9.26M | 6.68M | 11.07M | 14.24M | |
| |
| TOTAL LIABILITIES | | | 16.60M | 17.88M | 15.33M | 23.30M | 24.26M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 8.29M | 8.44M | 10.25M | 5.59M | 7.77M | |
| Minority Interest | | | N/A | -500.00 | -500.00 | -500.00 | -400.00 | |
| Common Shares | | | 2.30M | 2.30M | 2.30M | 2.30M | 2.30M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 299.10K | 299.10K | 299.10K | 299.10K | 299.10K | |
| Tangible Book Value per Share | | | 0.45 | -1.83 | 3.28 | -13.81 | -12.09 | |
| Total Shareholders' Equity | | | 10.59M | 10.74M | 12.55M | 7.89M | 10.07M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 27.18M | 28.62M | 27.88M | 31.20M | 34.33M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.59 | 0.55 | 0.33 | 1.50 | 1.34 | |
| Current Ratio | | | 0.86 | 0.98 | 1.08 | 0.90 | 1.01 | |
| Return On Assets (ROA) | | | -0.67% | -6.06% | 16.49% | -7.19% | -15.48% | |
| Return On Equity (ROE) | | | -1.72% | -16.16% | 36.64% | -28.41% | -52.77% | |
| Return On Invested Capital (ROIC) | | | 1.70% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.70% | N/A | N/A | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.77% | N/A | N/A | N/A | N/A | |