ASSETS | |
---|
Current Assets | |
---|
Cash | | | 40.30K | 35.70K | 60.10K | 41.00K | |
Cash Equivalents | | | 4.09M | 2.71M | 3.84M | 863.00K | |
Marketable Securities | | | 2.62M | 2.60M | 129.30K | 35.50K | |
Receivables | | | 10.16M | 10.24M | 4.99M | 2.55M | |
Inventories | | | 9.00M | 5.01M | 3.99M | 2.60M | |
Other Current Assets | | | 849.40K | 525.10K | 253.50K | 7.90K | |
Total Current Assets | | | 26.76M | 21.12M | 13.26M | 6.10M | |
|
Non-Current Assets | |
---|
PPE Net | | | 234.40K | 247.80K | 150.40K | 430.60K | |
Investments And Advances | | | 36.40K | 35.50K | 5.00K | N/A | |
Goodwill | | | 2.33M | N/A | N/A | N/A | |
Intangibles | | | 2.08M | 2.16M | 1.33M | 1.14M | |
Other Non-Current Assets | | | N/A | 10.20K | 20.90K | 200.00 | |
Total Non-Current Assets | | | 4.70M | 2.45M | 1.52M | 1.57M | |
|
TOTAL ASSETS | | | 31.45M | 23.57M | 14.79M | 7.68M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 3.29M | 2.06M | 1.92M | 725.30K | |
Accrued Expenses | | | 1.06M | 1.53M | 1.81M | 1.07M | |
Accounts Payable | | | 9.93M | 5.90M | 4.18M | 1.44M | |
Other Current Liabilities | | | 2.29M | 594.10K | 557.00K | 417.80K | |
Total Current Liabilities | | | 16.57M | 10.08M | 8.47M | 3.65M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 2.61M | 1.55M | 990.80K | 791.00K | |
Deferred Taxes/Income | | | 284.80K | 286.00K | 293.90K | 100.00 | |
Other Non-Current Liabilities | | | 253.00K | 210.00K | 124.20K | 94.50K | |
Total Non-Current Liabilities | | | 3.15M | 2.05M | 1.41M | 885.60K | |
|
TOTAL LIABILITIES | | | 19.72M | 12.13M | 9.88M | 4.53M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 5.41M | 5.11M | 3.57M | 1.82M | |
Additional Paid In Capital | | | 4.94M | 4.94M | N/A | N/A | |
Common Shares | | | 360.60K | 360.60K | 300.00K | 300.00K | |
Other Shareholders' Equity | | | -9.00K | 300.00 | 15.80K | -500.00 | |
Shares Outstanding | | | 18.03M | 18.03M | 17.85M | 17.85M | |
Tangible Book Value per Share | | | 0.41 | 0.51 | 0.20 | 0.11 | |
Total Shareholders' Equity | | | 11.73M | 11.44M | 4.91M | 3.14M | |
|
TOTAL LIABILITIES AND EQUITY | | | 31.45M | 23.57M | 14.79M | 7.68M | |
|
Statistics | |
---|
Debt/Equity | | | 0.22 | 0.14 | 0.20 | 0.25 | |
Current Ratio | | | 1.61 | 2.09 | 1.57 | 1.67 | |
Return On Assets (ROA) | | | 4.50% | 6.53% | 15.07% | 21.29% | |
Return On Equity (ROE) | | | 12.07% | 13.45% | 45.38% | 52.01% | |
Return On Invested Capital (ROIC) | | | 10.41% | 21.71% | 68.10% | 53.25% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 18.95% | 35.79% | 183.10% | 68.54% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 41.11% | 48.60% | 420.39% | 107.76% | |