| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 7.16M | N/A | N/A | N/A | |
| Cash Equivalents | | | 2.15M | N/A | 10.18M | 6.89M | 2.24M | |
| Marketable Securities | | | 1.76M | 929.90K | 572.90K | 180.00K | 270.00K | |
| Receivables | | | 13.84M | 6.29M | 10.78M | 990.00K | 760.00K | |
| Inventories | | | 15.97M | 17.62M | 8.53M | 1.24M | 150.00K | |
| Other Current Assets | | | 0.00 | 70.30K | 0.00 | N/A | N/A | |
| Total Current Assets | | | 33.72M | 32.08M | 30.07M | 9.30M | 3.42M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 32.17M | 32.42M | 33.13M | 11.06M | 5.80M | |
| Investments And Advances | | | 1.42M | 1.38M | 1.11M | 9.04M | 50.00K | |
| Goodwill | | | 21.49M | 22.91M | 24.92M | 350.00K | 120.00K | |
| Intangibles | | | 146.90K | 183.60K | 202.60K | 70.00K | N/A | |
| Other Non-Current Assets | | | 107.50K | 85.30K | 90.90K | 20.00K | 0.00 | |
| Total Non-Current Assets | | | 55.35M | 56.97M | 59.44M | 20.54M | 5.97M | |
| |
| TOTAL ASSETS | | | 89.06M | 89.05M | 89.51M | 29.84M | 9.39M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 3.21M | 2.98M | 2.90M | 420.00K | 30.00K | |
| Accrued Expenses | | | 34.50K | 425.20K | 769.00K | 0.00 | 0.00 | |
| Accounts Payable | | | 22.49M | 21.67M | 15.98M | 1.88M | 470.00K | |
| Other Current Liabilities | | | 4.94M | 5.11M | 4.86M | 790.00K | 2.14M | |
| Total Current Liabilities | | | 30.68M | 30.18M | 24.51M | 3.09M | 2.64M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 10.23M | 10.95M | 13.89M | 2.17M | 320.00K | |
| Deferred Taxes/Income | | | N/A | 0.00 | 6.10K | N/A | N/A | |
| Other Non-Current Liabilities | | | 1.54M | 1.77M | 3.67M | 360.00K | 580.00K | |
| Total Non-Current Liabilities | | | 11.86M | 12.81M | 17.65M | 2.53M | 890.00K | |
| |
| TOTAL LIABILITIES | | | 42.55M | 42.99M | 42.16M | 5.62M | 3.53M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 4.32M | 3.99M | 3.90M | 1.77M | -230.00K | |
| Additional Paid In Capital | | | 44.29M | 44.29M | 44.29M | 22.66M | 6.08M | |
| Minority Interest | | | 89.60K | 92.30K | 80.90K | N/A | N/A | |
| Common Shares | | | 80.90K | 80.90K | 80.50K | 70.00K | 10.00K | |
| Treasury Stock | | | -1.86M | -1.96M | -636.00K | -280.00K | N/A | |
| Other Shareholders' Equity | | | -315.20K | -346.80K | -273.20K | N/A | N/A | |
| Shares Outstanding | | | 26.75M | 26.74M | 26.70M | 22.99M | 20.74M | |
| Tangible Book Value per Share | | | 0.93 | 0.86 | 0.83 | 1.04 | 0.28 | |
| Total Shareholders' Equity | | | 46.52M | 46.05M | 47.36M | 24.22M | 5.86M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 89.06M | 89.05M | 89.51M | 29.84M | 9.39M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.22 | 0.24 | 0.29 | 0.09 | 0.05 | |
| Current Ratio | | | 1.10 | 1.06 | 1.23 | 3.01 | 1.30 | |
| Return On Assets (ROA) | | | 1.29% | 0.48% | 3.17% | 7.44% | 2.24% | |
| Return On Equity (ROE) | | | 2.47% | 0.92% | 5.99% | 9.17% | 3.58% | |
| Return On Invested Capital (ROIC) | | | 4.90% | 3.68% | 6.33% | 7.47% | 3.05% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 5.25% | 3.74% | 7.59% | 10.16% | 4.85% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 8.72% | 6.22% | 14.13% | 10.38% | 5.00% | |