| ASSETS | |
|---|
| Current Assets | |
|---|
| Cash | | | N/A | 35.70K | 60.10K | 41.00K | |
| Cash Equivalents | | | 10.60K | 2.71M | 3.84M | 863.00K | |
| Marketable Securities | | | 97.80K | 2.60M | 129.30K | 35.50K | |
| Receivables | | | 9.01M | 10.24M | 4.99M | 2.55M | |
| Inventories | | | 5.37M | 5.01M | 3.99M | 2.60M | |
| Other Current Assets | | | 542.30K | 525.10K | 253.50K | 7.90K | |
| Total Current Assets | | | 16.99M | 21.12M | 13.26M | 6.10M | |
| |
| Non-Current Assets | |
|---|
| PPE Net | | | 198.30K | 247.80K | 150.40K | 430.60K | |
| Investments And Advances | | | 35.50K | 35.50K | 5.00K | N/A | |
| Goodwill | | | 2.52M | N/A | N/A | N/A | |
| Intangibles | | | 1.99M | 2.16M | 1.33M | 1.14M | |
| Other Non-Current Assets | | | 3.10K | 10.20K | 20.90K | 200.00 | |
| Total Non-Current Assets | | | 4.75M | 2.45M | 1.52M | 1.57M | |
| |
| TOTAL ASSETS | | | 21.74M | 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. | | | 2.67M | 2.06M | 1.92M | 725.30K | |
| Accrued Expenses | | | 335.40K | 1.53M | 1.81M | 1.07M | |
| Accounts Payable | | | 4.30M | 5.90M | 4.18M | 1.44M | |
| Other Current Liabilities | | | 2.74M | 594.10K | 557.00K | 417.80K | |
| Total Current Liabilities | | | 10.04M | 10.08M | 8.47M | 3.65M | |
| |
| Non-Current Liabilities | |
|---|
| Long Term Debt | | | 1.84M | 1.55M | 990.80K | 791.00K | |
| Deferred Taxes/Income | | | 284.30K | 286.00K | 293.90K | 100.00 | |
| Other Non-Current Liabilities | | | 286.10K | 210.00K | 124.20K | 94.50K | |
| Total Non-Current Liabilities | | | 2.41M | 2.05M | 1.41M | 885.60K | |
| |
| TOTAL LIABILITIES | | | 12.45M | 12.13M | 9.88M | 4.53M | |
| |
| SHAREHOLDERS' EQUITY | |
|---|
| Retained Earnings | | | 2.99M | 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 | | | -23.80K | 300.00 | 15.80K | -500.00 | |
| Shares Outstanding | | | 18.03M | 18.03M | 17.85M | 17.85M | |
| Tangible Book Value per Share | | | 0.26 | 0.51 | 0.20 | 0.11 | |
| Total Shareholders' Equity | | | 9.29M | 11.44M | 4.91M | 3.14M | |
| |
| TOTAL LIABILITIES AND EQUITY | | | 21.74M | 23.57M | 14.79M | 7.68M | |
| |
| Statistics | |
|---|
| Debt/Equity | | | 0.20 | 0.14 | 0.20 | 0.25 | |
| Current Ratio | | | 1.69 | 2.09 | 1.57 | 1.67 | |
| Return On Assets (ROA) | | | -9.76% | 6.53% | 15.07% | 21.29% | |
| Return On Equity (ROE) | | | -22.84% | 13.45% | 45.38% | 52.01% | |
| Return On Invested Capital (ROIC) | | | N/A | 26.31% | 82.53% | 64.54% | |
| Return On Invested Capital Ex Cash (ROICexc) | | | N/A | 43.37% | 221.90% | 83.06% | |
| Return On Invested Capital Ex Cash + Goodwill (ROICexgc) | | | N/A | 58.90% | 509.47% | 130.59% | |