ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | 4.47M | 1.14M | 13.28M | 9.90M | |
Receivables | | | 2.49M | 1.65M | 3.06M | 705.00K | 945.00K | |
Inventories | | | 11.72M | 11.07M | 9.09M | 9.11M | 6.52M | |
Other Current Assets | | | 6.44M | 950.00K | 1.40M | 116.00K | 322.00K | |
Total Current Assets | | | 22.18M | 18.14M | 14.69M | 23.20M | 17.68M | |
|
Non-Current Assets | |
---|
PPE Net | | | 448.00K | 487.00K | 258.00K | 149.00K | 228.00K | |
Goodwill | | | 13.12M | 13.02M | 13.29M | 358.00K | 358.00K | |
Intangibles | | | 26.29M | 26.23M | 26.31M | 150.00K | 192.00K | |
Other Non-Current Assets | | | 821.00K | 644.00K | 792.00K | 1.85M | 3.04M | |
Total Non-Current Assets | | | 40.67M | 40.39M | 40.65M | 2.50M | 3.82M | |
|
TOTAL ASSETS | | | 62.85M | 58.53M | 55.35M | 25.71M | 21.51M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 4.50M | 4.50M | 4.50M | N/A | N/A | |
Accrued Expenses | | | 1.48M | 765.00K | 1.11M | 685.00K | 546.00K | |
Accounts Payable | | | 4.94M | 4.07M | 3.26M | 3.00M | 2.88M | |
Other Current Liabilities | | | 2.04M | 1.98M | 1.46M | 590.00K | 632.00K | |
Total Current Liabilities | | | 12.97M | 11.31M | 10.34M | 4.27M | 4.06M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 6.32M | 8.55M | 15.51M | 0.00 | 0.00 | |
Deferred Taxes/Income | | | 2.34M | 2.21M | 2.41M | N/A | N/A | |
Other Non-Current Liabilities | | | 299.00K | 331.00K | 51.00K | 49.00K | 103.00K | |
Total Non-Current Liabilities | | | 8.96M | 11.09M | 17.97M | 49.00K | 103.00K | |
|
TOTAL LIABILITIES | | | 21.93M | 22.41M | 28.31M | 4.32M | 4.16M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 9.33M | 5.57M | -3.42M | -8.71M | -13.14M | |
Additional Paid In Capital | | | 32.02M | 31.13M | 30.70M | 30.06M | 32.53M | |
Common Shares | | | 94.00K | 92.00K | 46.00K | 45.00K | 46.00K | |
Treasury Stock | | | N/A | N/A | N/A | 0.00 | -2.09M | |
Other Shareholders' Equity | | | -522.00K | -662.00K | -292.00K | N/A | N/A | |
Shares Outstanding | | | 9.39M | 9.21M | 9.20M | 9.01M | 9.11M | |
Tangible Book Value per Share | | | 0.16 | -0.34 | -1.37 | 2.32 | 1.84 | |
Total Shareholders' Equity | | | 40.92M | 36.13M | 27.04M | 21.39M | 17.35M | |
|
TOTAL LIABILITIES AND EQUITY | | | 62.85M | 58.53M | 55.35M | 25.71M | 21.51M | |
|
Statistics | |
---|
Debt/Equity | | | 0.15 | 0.24 | 0.57 | N/A | N/A | |
Current Ratio | | | 1.71 | 1.60 | 1.42 | 5.43 | 4.36 | |
Return On Assets (ROA) | | | 12.67% | 15.35% | 9.57% | 17.23% | 25.15% | |
Return On Equity (ROE) | | | 19.47% | 24.87% | 19.59% | 20.71% | 31.19% | |
Return On Invested Capital (ROIC) | | | 19.21% | 21.72% | 15.42% | 21.24% | 27.01% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 19.21% | 21.72% | 15.42% | 21.24% | 27.01% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 91.43% | 128.81% | 128.42% | 21.76% | 27.89% | |