| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | 5.44M | 1.29M | 3.69M | 3.33M | 10.38M | |
| Receivables | | | 14.86M | 10.26M | 28.00M | 21.39M | 19.40M | |
| Inventories | | | 10.87M | 11.86M | 14.98M | 11.58M | 8.84M | |
| Other Current Assets | | | -1.00K | 1.00K | 0.00 | N/A | 0.00 | |
| Total Current Assets | | | 31.16M | 23.41M | 46.66M | 36.30M | 38.62M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 36.79M | 35.35M | 27.67M | 20.01M | 14.76M | |
| Investments And Advances | | | 1.70M | 2.60M | 3.04M | 2.77M | 1.46M | |
| Goodwill | | | 31.21M | 32.12M | 250.00K | 510.00K | 510.00K | |
| Intangibles | | | 486.00K | 580.00K | 680.00K | 580.00K | 790.00K | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Assets | | | 70.19M | 70.65M | 31.64M | 23.86M | 17.52M | |
| |
| TOTAL ASSETS | | | 101.35M | 94.06M | 78.30M | 60.16M | 56.14M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 12.00K | 5.00K | 220.00K | 590.00K | 1.80M | |
| Current Portion Of LT Debt. | | | 21.50M | 12.19M | 15.67M | 9.21M | 16.76M | |
| Accrued Expenses | | | 68.00K | 13.00K | 2.63M | 2.56M | 1.97M | |
| Accounts Payable | | | 13.62M | 14.24M | 14.35M | 12.27M | 12.42M | |
| Other Current Liabilities | | | 7.75M | 4.72M | 1.06M | 590.00K | 880.00K | |
| Total Current Liabilities | | | 42.95M | 31.17M | 33.92M | 25.22M | 33.84M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 23.73M | 28.88M | 25.64M | 22.13M | 12.22M | |
| Deferred Taxes/Income | | | N/A | 0.00 | 70.00K | 120.00K | 40.00K | |
| Other Non-Current Liabilities | | | 1.56M | 994.00K | 1.75M | 1.12M | 1.07M | |
| Total Non-Current Liabilities | | | 25.85M | 29.99M | 27.73M | 23.82M | 13.34M | |
| |
| TOTAL LIABILITIES | | | 68.80M | 61.16M | 61.65M | 49.04M | 47.18M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 10.75M | 11.09M | 2.82M | 2.54M | 590.00K | |
| Additional Paid In Capital | | | 21.06M | 21.06M | N/A | N/A | N/A | |
| Minority Interest | | | 566.00K | 115.00K | 270.00K | 460.00K | 10.00K | |
| Common Shares | | | 825.00K | 825.00K | 13.52M | 8.44M | 8.37M | |
| Other Shareholders' Equity | | | -84.00K | -75.00K | 310.00K | 140.00K | 10.00K | |
| Shares Outstanding | | | 8.25M | 8.25M | 8.25M | 8.25M | 8.25M | |
| Tangible Book Value per Share | | | 0.10 | 0.02 | 1.91 | 1.22 | 0.93 | |
| Total Shareholders' Equity | | | 32.55M | 32.90M | 16.65M | 11.12M | 8.97M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 101.35M | 94.06M | 78.30M | 60.16M | 56.14M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.73 | 0.88 | 1.55 | 2.04 | 1.56 | |
| Current Ratio | | | 0.73 | 0.75 | 1.38 | 1.44 | 1.14 | |
| Return On Assets (ROA) | | | -0.03% | 0.60% | 3.60% | 4.22% | 1.05% | |
| Return On Equity (ROE) | | | -0.08% | 1.71% | 16.94% | 22.84% | 6.58% | |
| Return On Invested Capital (ROIC) | | | 1.63% | N/A | 6.77% | 3.72% | 0.37% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 1.63% | N/A | 6.77% | 3.72% | 0.37% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 3.55% | N/A | 6.92% | 3.84% | 0.39% | |