| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | N/A | N/A | N/A | N/A | |
| Cash Equivalents | | | N/A | 5.37M | 4.63M | 4.00M | 5.18M | |
| Receivables | | | 15.21M | 4.73M | 6.01M | 924.10K | 842.30K | |
| Inventories | | | 2.76M | 2.46M | 2.90M | 2.12M | 1.46M | |
| Other Current Assets | | | 217.60K | 207.00K | 279.10K | 234.30K | N/A | |
| Total Current Assets | | | 23.15M | 12.77M | 13.82M | 7.28M | 7.49M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 59.30K | 55.70K | 82.80K | 89.90K | 25.60K | |
| Investments And Advances | | | 46.10K | 46.10K | 46.10K | 13.90K | 94.90K | |
| Goodwill | | | 2.31M | 2.03M | 1.74M | N/A | N/A | |
| Intangibles | | | 0.00 | 0.00 | 0.00 | 0.00 | 200.00 | |
| Other Non-Current Assets | | | N/A | N/A | N/A | N/A | N/A | |
| Total Non-Current Assets | | | 2.50M | 2.21M | 1.94M | 182.10K | 120.80K | |
| |
| TOTAL ASSETS | | | 25.65M | 14.98M | 15.76M | 7.46M | 7.61M | |
| |
| LIABILITIES | |
|---|
| Current Liabilities | |
|---|
| Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 180.90K | |
| Current Portion Of LT Debt. | | | 1.67M | 1.29M | 1.11M | 343.50K | 170.70K | |
| Accounts Payable | | | 8.79M | 2.24M | 2.06M | 550.40K | 373.50K | |
| Other Current Liabilities | | | 4.25M | 2.24M | 2.95M | 1.13M | 1.21M | |
| Total Current Liabilities | | | 14.70M | 5.77M | 6.12M | 2.02M | 1.94M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 2.68M | 2.51M | 3.86M | 823.40K | 1.10M | |
| Other Non-Current Liabilities | | | 293.40K | 297.50K | 605.50K | 75.50K | 61.40K | |
| Total Non-Current Liabilities | | | 2.97M | 2.81M | 4.47M | 899.00K | 1.16M | |
| |
| TOTAL LIABILITIES | | | 17.68M | 8.58M | 10.59M | 2.92M | 3.10M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 6.20M | 5.08M | 3.85M | 3.22M | 3.20M | |
| Additional Paid In Capital | | | 1.69M | 1.23M | 1.23M | 1.23M | 1.23M | |
| Minority Interest | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Common Shares | | | 93.70K | 90.80K | 90.80K | 90.80K | 86.50K | |
| Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
| Shares Outstanding | | | 9.37M | 9.08M | 9.08M | 9.08M | 8.65M | |
| Tangible Book Value per Share | | | 0.61 | 0.48 | 0.38 | 0.50 | 0.52 | |
| Total Shareholders' Equity | | | 7.98M | 6.40M | 5.17M | 4.54M | 4.51M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 25.65M | 14.98M | 15.76M | 7.46M | 7.61M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.34 | 0.39 | 0.75 | 0.18 | 0.28 | |
| Current Ratio | | | 1.57 | 2.21 | 2.26 | 3.60 | 3.86 | |
| Return On Assets (ROA) | | | 6.28% | 8.23% | 4.00% | 0.32% | -11.10% | |
| Return On Equity (ROE) | | | 20.18% | 19.25% | 12.21% | 0.52% | -18.72% | |
| Return On Invested Capital (ROIC) | | | 16.57% | 15.49% | 6.38% | N/A | N/A | |
| Return On Invested Capital Ex Cash (ROICexc) | | | 16.57% | 37.18% | 12.27% | N/A | N/A | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | 21.01% | 78.99% | 18.77% | N/A | N/A | |