| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | 2.86M | N/A | N/A | 4.23M | 2.43M | |
| Marketable Securities | | | 795.00K | N/A | N/A | N/A | N/A | |
| Receivables | | | 11.28M | 8.01M | 6.52M | 7.45M | 7.67M | |
| Inventories | | | 14.19M | 13.00M | 16.00M | 13.05M | 11.56M | |
| Other Current Assets | | | 8.46M | 7.90M | 3.40M | 2.76M | 2.32M | |
| Total Current Assets | | | 37.58M | 34.00M | 32.00M | 27.48M | 23.98M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 4.09M | 4.49M | 5.13M | 5.49M | 5.85M | |
| Goodwill | | | N/A | N/A | 4.65M | N/A | N/A | |
| Intangibles | | | 10.38M | 9.56M | 9.13M | 6.72M | 6.27M | |
| Other Non-Current Assets | | | 219.00K | 220.00K | 550.00K | 194.00K | 205.00K | |
| Total Non-Current Assets | | | 14.70M | 14.00M | 19.00M | 12.41M | 12.32M | |
| |
| TOTAL ASSETS | | | 52.28M | 48.00M | 51.00M | 39.89M | 36.30M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 3.95M | 3.88M | 10.00K | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 4.92M | 3.94M | 3.09M | 3.26M | 4.00M | |
| Accrued Expenses | | | N/A | N/A | N/A | 2.39M | 3.10M | |
| Accounts Payable | | | 13.79M | 10.00M | 10.00M | 9.39M | 6.55M | |
| Other Current Liabilities | | | 4.27M | 4.25M | 8.50M | 3.15M | 1.71M | |
| Total Current Liabilities | | | 26.92M | 22.00M | 22.00M | 18.18M | 15.36M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 9.71M | 11.00M | 13.00M | 9.67M | 8.31M | |
| Other Non-Current Liabilities | | | 4.46M | 4.63M | 2.22M | 1.40M | 1.74M | |
| Total Non-Current Liabilities | | | 14.17M | 16.00M | 17.00M | 11.15M | 10.13M | |
| |
| TOTAL LIABILITIES | | | 41.09M | 38.00M | 39.00M | 29.33M | 25.49M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | -93.52M | -94.00M | -11.00M | -94.14M | 5.75M | |
| Additional Paid In Capital | | | 38.63M | 39.00M | 2.34M | 38.63M | 443.00K | |
| Minority Interest | | | N/A | 0.00 | 1.34M | 79.00K | 85.00K | |
| Common Shares | | | 66.07M | 66.00M | 21.00M | 66.07M | 4.61M | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 4.23M | 4.23M | 17.63M | 4.23M | 62.20K | |
| Tangible Book Value per Share | | | 0.19 | 0.10 | -0.10 | 0.91 | 72.96 | |
| Total Shareholders' Equity | | | 11.19M | 10.00M | 12.00M | 10.56M | 10.80M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 52.28M | 48.00M | 51.00M | 39.89M | 36.30M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 1.22 | 1.49 | 1.08 | 0.92 | 0.77 | |
| Current Ratio | | | 1.40 | 1.55 | 1.45 | 1.51 | 1.56 | |
| Return On Assets (ROA) | | | 2.24% | 1.14% | -9.70% | -13.98% | -0.66% | |
| Return On Equity (ROE) | | | 10.49% | 5.46% | -41.22% | -52.82% | -2.23% | |
| Return On Invested Capital (ROIC) | | | 4.78% | 3.05% | N/A | N/A | 0.10% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.46% | 3.05% | N/A | N/A | 0.11% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 9.18% | 4.48% | N/A | N/A | 0.17% | |