| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | N/A | 1.68M | 2.92M | 3.09M | |
| Receivables | | | 2.19M | 3.83M | 3.32M | 2.47M | 1.93M | |
| Inventories | | | 620.00K | 750.00K | 772.60K | 620.70K | 1.04M | |
| Other Current Assets | | | 580.00K | 350.00K | 342.70K | 207.50K | 201.30K | |
| Total Current Assets | | | 4.88M | 6.41M | 6.12M | 6.22M | 6.27M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 220.00K | 260.00K | 345.00K | 409.60K | 485.10K | |
| Investments And Advances | | | 70.00K | 70.00K | 97.80K | 97.60K | 113.80K | |
| Intangibles | | | 730.00K | 700.00K | 657.90K | 727.10K | 803.90K | |
| Other Non-Current Assets | | | N/A | N/A | 0.00 | 0.00 | 0.00 | |
| Total Non-Current Assets | | | 1.02M | 1.03M | 1.10M | 1.23M | 1.40M | |
| |
| TOTAL ASSETS | | | 5.90M | 7.44M | 7.22M | 7.45M | 7.67M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Current Portion Of LT Debt. | | | 390.00K | 430.00K | 673.60K | 290.50K | 1.90M | |
| Accrued Expenses | | | 490.00K | 440.00K | 365.10K | 375.20K | 748.10K | |
| Accounts Payable | | | 1.20M | 1.10M | 1.03M | 890.40K | 1.11M | |
| Other Current Liabilities | | | 540.00K | 860.00K | 587.60K | 344.00K | 421.40K | |
| Total Current Liabilities | | | 2.63M | 2.83M | 2.65M | 1.90M | 4.17M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 0.00 | 410.00K | 1.33M | 2.01M | 637.30K | |
| Other Non-Current Liabilities | | | 1.14M | 1.91M | 1.06M | 1.44M | 1.35M | |
| Total Non-Current Liabilities | | | 1.14M | 2.32M | 2.39M | 3.44M | 1.99M | |
| |
| TOTAL LIABILITIES | | | 3.77M | 5.15M | 5.05M | 5.34M | 6.16M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 340.00K | 500.00K | 386.50K | 323.60K | -279.80K | |
| Additional Paid In Capital | | | 1.15M | 1.15M | 1.15M | 1.15M | 1.15M | |
| Common Shares | | | 630.00K | 630.00K | 634.20K | 634.20K | 634.20K | |
| Other Shareholders' Equity | | | N/A | N/A | 0.00 | N/A | N/A | |
| Shares Outstanding | | | 1.27M | 1.27M | 1.27M | 1.27M | 1.27M | |
| Tangible Book Value per Share | | | 1.10 | 1.25 | 1.19 | 1.09 | 0.55 | |
| Total Shareholders' Equity | | | 2.13M | 2.29M | 2.17M | 2.11M | 1.51M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 5.90M | 7.44M | 7.22M | 7.45M | 7.67M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | N/A | 0.18 | 0.61 | 0.95 | 0.42 | |
| Current Ratio | | | 1.86 | 2.27 | 2.31 | 3.27 | 1.50 | |
| Return On Assets (ROA) | | | -2.71% | 1.08% | 0.87% | 8.10% | -4.25% | |
| Return On Equity (ROE) | | | -7.51% | 3.49% | 2.89% | 28.61% | -21.66% | |
| Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | 2.05% | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | 4.32% | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | N/A | N/A | 5.96% | N/A | |