ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 3.13M | 3.74M | 2.91M | 153.00K | 190.00K | |
Receivables | | | 39.25M | 34.18M | 38.49M | 23.67M | 18.37M | |
Inventories | | | 61.56M | 52.80M | 52.04M | 45.40M | 26.34M | |
Other Current Assets | | | 178.00K | 375.00K | 57.00K | 0.00 | 93.00K | |
Total Current Assets | | | 104.12M | 91.09M | 93.49M | 69.22M | 45.00M | |
|
Non-Current Assets | |
---|
PPE Net | | | 38.51M | 33.71M | 33.37M | 23.14M | 18.92M | |
Intangibles | | | 867.00K | 939.00K | 568.00K | 103.00K | 130.00K | |
Other Non-Current Assets | | | 13.30M | 0.00 | 166.00K | 104.00K | 86.00K | |
Total Non-Current Assets | | | 52.68M | 34.65M | 34.10M | 23.35M | 19.13M | |
|
TOTAL ASSETS | | | 156.80M | 125.75M | 127.59M | 92.58M | 64.13M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 921.00K | 13.05M | 18.95M | 10.45M | 5.74M | |
Current Portion Of LT Debt. | | | 9.21M | 1.75M | 3.21M | 167.00K | 168.00K | |
Accrued Expenses | | | N/A | 0.00 | 14.00K | 31.00K | 52.00K | |
Accounts Payable | | | 33.31M | 21.08M | 23.14M | 24.25M | 15.89M | |
Other Current Liabilities | | | 7.73M | 7.95M | 8.83M | 5.40M | 96.00K | |
Total Current Liabilities | | | 51.17M | 43.84M | 54.14M | 40.30M | 21.95M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 9.04M | 4.21M | 5.43M | 1.71M | 4.36M | |
Deferred Taxes/Income | | | 319.00K | 503.00K | 741.00K | 219.00K | N/A | |
Other Non-Current Liabilities | | | 9.55M | 8.05M | 7.73M | 2.38M | 2.31M | |
Total Non-Current Liabilities | | | 18.91M | 12.76M | 13.91M | 4.30M | 6.67M | |
|
TOTAL LIABILITIES | | | 70.08M | 56.60M | 68.04M | 44.60M | 28.62M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 82.72M | 65.14M | 55.55M | 43.97M | 31.51M | |
Common Shares | | | 4.00M | 4.00M | 4.00M | 4.00M | 4.00M | |
Other Shareholders' Equity | | | N/A | N/A | N/A | N/A | N/A | |
Shares Outstanding | | | 1.50M | 1.50M | 1.50M | 1.50M | 1.50M | |
Tangible Book Value per Share | | | 57.23 | 45.47 | 39.32 | 31.91 | 23.59 | |
Total Shareholders' Equity | | | 86.72M | 69.14M | 59.55M | 47.97M | 35.51M | |
|
TOTAL LIABILITIES AND EQUITY | | | 156.80M | 125.75M | 127.59M | 92.58M | 64.13M | |
|
Statistics | |
---|
Debt/Equity | | | 0.11 | 0.25 | 0.41 | 0.25 | 0.28 | |
Current Ratio | | | 2.03 | 2.08 | 1.73 | 1.72 | 2.05 | |
Return On Assets (ROA) | | | 14.20% | 10.86% | 12.39% | 14.59% | 4.34% | |
Return On Equity (ROE) | | | 25.67% | 19.74% | 26.54% | 28.16% | 7.84% | |
Return On Invested Capital (ROIC) | | | 21.48% | 14.62% | 16.17% | 22.62% | 6.14% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 22.13% | 15.22% | 16.70% | 22.68% | 6.16% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 22.31% | 15.38% | 16.80% | 22.71% | 6.18% | |