ASSETS | |
---|
Current Assets | |
---|
Cash | | | 2.02M | 7.52M | 9.19M | 12.25M | 23.04M | |
Receivables | | | 13.34M | 12.38M | 14.39M | 9.31M | 6.76M | |
Inventories | | | 21.63M | 20.89M | 20.75M | 14.87M | 12.43M | |
Other Current Assets | | | 1.27M | 790.00K | 1.14M | 960.00K | 600.00K | |
Total Current Assets | | | 38.27M | 41.57M | 45.48M | 37.38M | 42.83M | |
|
Non-Current Assets | |
---|
PPE Net | | | 23.84M | 25.01M | 19.90M | 15.25M | 11.69M | |
Investments And Advances | | | 2.73M | 2.67M | 2.41M | 1.84M | 1.60M | |
Goodwill | | | 8.81M | 8.81M | 7.46M | 7.09M | 2.93M | |
Intangibles | | | 6.42M | 6.48M | 6.13M | 4.60M | 690.00K | |
Total Non-Current Assets | | | 41.80M | 42.97M | 35.91M | 28.78M | 16.90M | |
|
TOTAL ASSETS | | | 80.06M | 84.54M | 81.38M | 66.16M | 59.73M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 936.00K | 1.22M | 6.00K | 0.00 | 20.00K | |
Current Portion Of LT Debt. | | | 5.24M | 5.82M | 6.58M | 5.68M | 14.25M | |
Accrued Expenses | | | 4.10M | 4.14M | 4.17M | 4.16M | 3.03M | |
Accounts Payable | | | 18.82M | 16.59M | 16.80M | 12.30M | 10.59M | |
Other Current Liabilities | | | 2.34M | 2.33M | 3.69M | 3.77M | 1.85M | |
Total Current Liabilities | | | 31.43M | 30.10M | 31.25M | 25.91M | 29.73M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 29.78M | 32.83M | 25.60M | 16.13M | 9.86M | |
Deferred Taxes/Income | | | 899.00K | 925.00K | N/A | N/A | N/A | |
Other Non-Current Liabilities | | | 568.00K | 618.00K | 605.00K | 1.38M | 560.00K | |
Total Non-Current Liabilities | | | 31.25M | 34.37M | 27.00M | 17.51M | 9.75M | |
|
TOTAL LIABILITIES | | | 62.67M | 64.47M | 58.25M | 43.42M | 39.48M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -4.19M | -1.51M | 1.55M | 1.15M | 780.00K | |
Additional Paid In Capital | | | 19.58M | 19.58M | 19.58M | 19.58M | 17.53M | |
Minority Interest | | | 0.00 | 0.00 | 798.00K | 0.00 | -680.00K | |
Common Shares | | | 2.00M | 2.00M | 2.00M | 2.00M | 1.94M | |
Other Shareholders' Equity | | | 1.00K | 1.00K | N/A | N/A | N/A | |
Shares Outstanding | | | 2.00M | 2.00M | 2.00M | 2.00M | 1.94M | |
Tangible Book Value per Share | | | 1.08 | 2.39 | 4.77 | 5.52 | 8.57 | |
Total Shareholders' Equity | | | 17.39M | 20.07M | 23.13M | 22.73M | 20.25M | |
|
TOTAL LIABILITIES AND EQUITY | | | 80.06M | 84.54M | 81.38M | 66.16M | 59.73M | |
|
Statistics | |
---|
Debt/Equity | | | 1.77 | 1.70 | 1.11 | 0.71 | 0.49 | |
Current Ratio | | | 1.22 | 1.38 | 1.46 | 1.44 | 1.44 | |
Return On Assets (ROA) | | | -6.33% | -3.62% | 0.80% | 2.12% | 0.84% | |
Return On Equity (ROE) | | | -29.15% | -15.24% | 2.81% | 6.16% | 2.47% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | 1.64% | 4.02% | 1.71% | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | 1.64% | 4.02% | 1.71% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | N/A | N/A | 2.24% | 5.66% | 1.95% | |